35.04
RevenueNT$M
260.9
283.3
301.7
322.0
354.0
378.9
412.8
437.4
471.5
510.5
37.73
7.59%
8.01%
11
29.47
Revenue growth%
10.32
11.55
9.07
10.45
10.96
10.05
8.93
9.87
9.83
8.24
28.57
9.83
9.96
53
18.26
Gross margin%
21.44
18.45
20.04
20.39
19.80
19.85
21.74
20.94
23.39
21.10
6.75
21.10
20.66
81
17.31
Operating margin%
27.68
30.31
28.28
30.66
27.85
26.27
24.97
24.42
26.92
25.80
3.50
25.80
27.30
21
28.31
Net margin%
17.02
17.47
14.98
14.52
15.55
18.16
18.17
20.94
20.94
19.64
16.56
19.64
17.81
11
29.25
P/E ratio (avg)x
9.499
8.423
8.149
8.969
8.880
9.493
8.882
8.728
8.445
8.845
31.27
8.845
8.863
88
12.53
EV/EBITx
35.55
39.94
38.34
43.22
44.48
41.71
46.70
47.66
48.42
47.05
37.19
47.05
43.85
89
20.84
FCF yield (avg)%
31.86
32.01
30.39
32.75
34.79
34.28
32.13
33.25
35.99
36.47
13.24
34.28
33.00
25
24.44
FCF margin%
5.13
6.96
7.38
9.08
6.39
7.07
5.65
6.47
4.87
2.02
20.74
5.65
6.43
80
0.449
FCF / Net incomex
0.364
0.413
0.382
0.366
0.356
0.341
0.384
0.439
0.404
0.448
1.554
0.404
0.383
50
13.31
ROIC%
6.39
6.98
7.21
7.79
10.37
12.83
9.85
12.27
10.24
11.83
20.36
11.83
10.04
72
18.87
Return on equity%
4.06
1.75
0.40
0.96
2.60
2.67
0.40
1.57
1.11
3.64
7.75
1.57
1.66
30
27.73
Return on assets%
9.74
10.49
10.67
11.47
14.45
12.19
12.64
10.00
8.77
10.24
21.28
10.24
10.58
61
1.95
EPSNT$
3.80
3.48
3.57
3.47
3.82
4.12
4.55
4.56
5.05
4.71
2.00
4.31%
1.70%
—
16.42
EPS growth%
15.77
16.73
16.60
14.99
16.50
17.67
15.99
14.51
12.81
11.44
25.27
14.51
15.88
82
9.44
Bookvalue per shNT$
9.83
8.58
9.31
8.72
8.79
7.68
7.43
7.53
7.64
6.92
6.47
(4.68%)
(3.00%)
—
1.87
FCF per shareNT$
12.11
12.00
12.10
12.56
12.26
12.32
14.53
14.76
15.21
14.56
8.45
3.49%
2.61%
—
2.83
Dividend per shNT$
7.01
7.49
8.04
7.27
6.88
7.31
7.04
7.51
8.38
9.46
3.93
6.58%
2.20%
—
27.95
Div yield (avg)%
17.83
15.58
18.53
18.69
18.34
20.41
18.60
20.32
19.24
17.24
18.10
19.24
18.57
39
20.14
Payout ratio%
5.36
5.19
3.46
2.41
3.74
5.03
4.98
5.09
7.66
8.74
10.61
5.09
5.06
34
33.22
Shares (diluted)M
40.12
40.05
42.11
45.47
45.73
42.69
39.02
39.40
34.93
35.69
31.94
(4.83%)
(0.23%)
66
26.99
Buyback yield%
22.28
22.13
20.33
18.23
15.87
16.68
17.20
18.67
17.54
17.45
18.26
17.45
17.89
72
1.244
D/E ratiox
2.429
2.729
3.030
3.077
3.390
3.905
4.571
5.474
5.439
5.669
0.579
5.439
3.647
51
352.6
Enterprise valueNT$M
266.9
260.5
236.0
235.0
226.5
248.0
230.6
233.6
247.0
236.3
205.5
0.85%
(1.19%)
17
254.3
LT debtNT$M
393.6
352.4
380.0
396.0
385.3
383.9
343.9
334.5
352.9
362.6
488.3
(1.21%)
(0.46%)
59
Cost of revenue
8.29%
1.03×
Operating expenses
7.39%
0.94×
Goodwill & intangibles
17.45%