102.8
RevenueNT$M
171.8
180.5
192.2
197.4
202.5
212.1
220.2
229.0
241.5
249.7
111.3
4.27%
4.01%
46
21.26
Revenue growth%
13.28
13.53
14.23
12.61
10.41
11.98
9.86
9.69
9.30
10.51
18.92
9.86
11.25
54
4.39
Gross margin%
14.19
15.72
18.19
20.47
19.65
19.85
19.23
17.27
17.88
17.49
27.11
17.88
18.03
13
21.57
Operating margin%
23.53
23.87
25.78
25.99
27.60
28.85
29.85
29.21
31.90
32.32
14.57
29.85
28.22
54
26.58
Net margin%
24.60
26.79
25.79
27.30
28.01
27.95
26.51
24.18
23.96
23.97
11.78
24.18
26.15
93
13.55
P/E ratio (avg)x
41.26
43.50
44.23
51.52
53.03
58.87
61.75
70.73
82.18
81.30
22.94
70.73
55.95
64
14.39
EV/EBITx
22.85
20.35
19.60
20.86
21.01
22.99
22.43
24.44
26.13
25.27
32.75
24.44
22.64
94
2.51
FCF yield (avg)%
11.86
11.63
10.97
10.59
10.38
8.42
10.57
11.92
9.44
10.47
17.54
10.47
10.58
73
8.20
FCF margin%
13.06
14.98
13.69
12.24
11.85
13.99
13.29
13.06
12.29
10.17
21.32
13.06
13.06
30
0.709
FCF / Net incomex
0.760
0.687
0.611
0.538
0.466
0.400
0.390
0.387
0.373
0.327
0.823
0.387
0.433
92
15.47
ROIC%
9.91
9.05
6.21
5.01
6.13
6.26
5.72
2.87
0.58
0.40
23.09
2.87
5.93
17
20.79
Return on equity%
5.69
3.83
4.16
3.13
2.70
3.62
1.32
0.40
0.40
0.40
12.37
0.40
2.92
27
25.64
Return on assets%
14.42
12.28
14.08
11.99
12.00
12.87
14.11
13.21
15.66
18.33
22.64
14.11
13.65
37
1.85
EPSNT$
3.09
3.61
4.17
4.81
5.69
5.91
6.72
6.59
7.17
7.78
1.92
6.49%
10.52%
—
17.31
EPS growth%
3.69
3.28
1.33
2.38
1.22
2.37
0.40
3.12
5.06
6.12
2.68
3.12
2.75
18
2.22
Bookvalue per shNT$
0.51
0.48
0.42
0.40
0.40
0.42
0.37
0.36
0.33
0.29
1.75
(6.18%)
(6.96%)
—
2.52
FCF per shareNT$
1.75
1.88
1.68
1.85
1.86
1.75
1.75
1.93
1.75
1.98
2.20
1.19%
1.63%
—
0.77
Dividend per shNT$
1.53
1.65
1.67
1.59
1.37
1.23
1.13
1.17
1.08
1.02
1.84
(5.68%)
(3.27%)
—
5.05
Div yield (avg)%
5.33
7.60
8.44
6.85
4.29
1.61
2.60
4.35
4.14
2.63
6.21
2.63
4.32
37
29.14
Payout ratio%
13.89
13.28
14.59
17.29
18.68
19.74
16.98
19.20
17.54
18.92
29.17
18.92
17.41
36
69.03
Shares (diluted)M
72.50
66.96
70.35
70.50
73.16
74.90
67.56
61.33
63.73
68.73
66.54
(1.24%)
(0.07%)
43
9.26
Buyback yield%
11.92
11.42
9.28
8.86
7.71
9.89
7.64
7.25
7.20
9.71
17.44
7.64
9.07
66
0.888
D/E ratiox
1.430
1.596
1.810
2.079
2.097
2.179
2.473
2.630
2.956
3.467
1.644
2.630
2.138
43
242.1
Enterprise valueNT$M
145.4
134.6
132.7
119.2
116.4
115.7
118.6
114.7
123.4
128.0
192.0
1.92%
(1.27%)
69
198.9
LT debtNT$M
271.9
281.4
284.1
291.6
290.8
277.7
295.6
347.6
408.1
478.9
282.1
10.49%
7.57%
38
Cost of revenue
3.57%
0.96×
Operating expenses
4.37%
1.04×
Property and equipment
14.08%