134.6
RevenueNT$M
153.5
163.1
173.8
184.2
191.7
197.2
210.7
222.0
231.2
246.6
145.6
5.17%
5.18%
94
4.94
Revenue growth%
9.95
12.78
11.18
9.17
6.23
8.30
6.40
7.00
7.32
9.78
22.47
7.32
8.74
9
15.77
Gross margin%
13.75
12.90
14.09
12.53
12.12
10.71
8.08
5.33
6.26
5.58
6.85
6.26
11.41
45
13.72
Operating margin%
11.07
11.32
12.06
12.78
12.95
13.96
13.61
11.83
11.91
10.84
21.71
11.91
11.98
10
24.11
Net margin%
14.04
14.16
13.71
12.17
14.24
12.54
14.31
11.87
11.88
10.93
27.03
11.88
13.12
81
21.31
P/E ratio (avg)x
34.25
32.50
33.72
32.33
34.84
36.16
33.68
35.46
32.48
30.49
26.20
33.68
33.70
69
24.12
EV/EBITx
13.22
14.07
13.22
12.32
12.43
12.25
12.11
12.92
13.93
13.61
7.352
12.92
13.07
77
29.25
FCF yield (avg)%
5.96
8.72
6.13
3.23
4.72
3.75
1.01
2.18
1.15
0.40
14.06
1.15
3.49
21
27.11
FCF margin%
27.33
30.15
31.55
28.71
29.43
28.74
26.57
24.90
26.97
28.55
10.70
26.97
28.63
56
1.178
FCF / Net incomex
1.607
1.617
1.903
2.114
2.481
2.483
2.578
2.655
2.983
3.004
0.619
2.655
2.482
23
24.53
ROIC%
19.26
19.73
18.39
17.42
18.19
17.37
14.80
12.13
9.21
7.99
23.15
12.13
17.40
30
28.90
Return on equity%
37.01
34.42
33.02
34.45
34.31
35.22
35.27
35.02
34.09
36.51
19.87
35.22
34.74
26
22.55
Return on assets%
19.84
19.69
19.39
16.93
15.63
14.10
15.06
15.91
18.67
18.60
23.26
15.91
17.76
62
2.51
EPSNT$
2.22
2.18
2.39
2.33
2.16
2.27
2.10
2.22
2.08
2.05
2.79
(0.99%)
(1.08%)
—
11.09
EPS growth%
16.93
17.80
18.56
21.04
23.22
25.70
26.50
25.06
26.67
25.06
6.42
25.70
24.14
29
0.63
Bookvalue per shNT$
0.77
0.69
0.74
0.77
0.69
0.71
0.70
0.76
0.80
0.76
1.14
1.93%
0.48%
—
0.99
FCF per shareNT$
0.39
0.35
0.30
0.30
0.26
0.25
0.26
0.28
0.25
0.26
1.65
(0.02%)
(3.28%)
—
0.89
Dividend per shNT$
2.24
2.18
2.38
2.55
2.76
2.70
2.92
2.61
2.67
2.58
1.27
(1.31%)
0.64%
—
20.24
Div yield (avg)%
22.74
24.59
25.50
26.53
28.26
26.79
28.06
25.28
25.36
23.13
28.19
25.36
25.43
76
20.98
Payout ratio%
27.21
28.50
28.96
27.34
28.15
28.97
26.43
26.31
28.41
30.29
3.99
28.41
28.28
67
52.46
Shares (diluted)M
94.34
108.5
112.9
126.6
142.7
159.5
190.1
189.9
187.0
188.4
52.10
5.71%
8.59%
88
19.43
Buyback yield%
19.51
18.50
18.54
20.52
18.23
20.04
18.90
19.54
20.01
18.49
11.82
19.54
19.20
93
0.445
D/E ratiox
0.337
0.359
0.326
0.367
0.388
0.359
0.372
0.426
0.423
0.420
1.726
0.420
0.370
32
132.9
Enterprise valueNT$M
27.96
27.26
31.31
32.82
33.06
35.40
37.74
38.02
36.14
37.78
28.11
2.71%
2.21%
21
181.5
LT debtNT$M
168.5
163.0
193.1
220.1
215.0
250.8
247.5
289.9
300.2
294.1
220.9
6.46%
6.63%
36
Cost of revenue
5.16%
1.00×
Operating expenses
5.04%
0.99×
Cash and investments
19.53%