284.9
RevenueNT$M
193.4
212.5
226.3
247.7
265.8
282.2
309.5
339.6
363.8
394.2
314.8
8.20%
8.30%
89
20.48
Revenue growth%
18.64
18.58
19.02
21.44
23.95
21.71
22.60
23.02
20.15
19.00
14.04
21.71
20.80
91
25.16
Gross margin%
13.18
12.93
13.51
14.62
16.64
15.00
13.14
10.29
10.59
7.82
24.91
10.59
13.16
41
28.91
Operating margin%
26.35
28.46
27.09
28.42
29.51
29.56
28.09
29.24
29.18
26.52
17.19
29.18
28.44
15
13.05
Net margin%
4.16
5.29
4.47
2.80
3.97
6.55
3.73
6.39
3.98
4.00
25.41
4.00
4.08
12
8.625
P/E ratio (avg)x
37.39
33.87
30.47
27.32
25.06
25.60
26.47
23.79
21.69
21.49
25.29
23.79
26.03
53
30.60
EV/EBITx
29.08
31.71
30.72
27.63
27.57
26.43
23.10
23.61
21.65
22.23
10.97
23.10
27.00
35
3.35
FCF yield (avg)%
24.86
26.76
29.70
27.14
28.74
27.84
28.56
28.37
26.94
27.46
7.78
27.84
27.65
58
6.08
FCF margin%
23.94
23.41
23.17
24.46
26.91
29.76
30.79
29.47
29.16
31.22
11.36
29.76
28.03
23
1.442
FCF / Net incomex
0.141
0.151
0.159
0.147
0.144
0.128
0.126
0.126
0.113
0.109
1.380
0.126
0.134
58
26.88
ROIC%
18.34
19.26
18.94
19.32
16.75
14.27
14.29
13.39
16.27
16.09
10.01
14.29
16.51
59
9.03
Return on equity%
23.11
23.52
25.50
27.85
25.80
26.60
29.16
26.79
27.21
30.00
23.48
27.21
26.69
86
3.59
Return on assets%
26.20
29.09
28.85
26.38
24.30
26.35
26.17
28.50
29.99
29.28
6.46
28.50
27.44
52
5.91
EPSNT$
2.68
2.76
2.76
2.87
3.37
3.83
3.82
3.75
3.74
3.86
6.08
2.79%
4.81%
—
22.78
EPS growth%
12.23
11.39
9.18
10.36
10.86
8.45
9.69
11.58
9.34
10.20
24.98
9.69
10.28
61
1.76
Bookvalue per shNT$
9.09
9.56
9.35
10.09
10.84
12.04
12.64
13.42
14.39
15.85
2.51
7.91%
5.54%
—
6.22
FCF per shareNT$
3.53
3.98
3.83
3.89
3.99
4.29
4.73
4.79
5.53
5.37
4.31
6.08%
3.72%
—
3.95
Dividend per shNT$
5.10
5.21
4.89
5.37
5.86
5.85
5.98
6.42
7.08
6.95
2.64
3.46%
2.31%
—
8.42
Div yield (avg)%
6.71
8.40
8.52
9.97
7.19
8.77
8.46
11.31
12.33
13.90
16.37
11.31
8.65
61
4.35
Payout ratio%
16.00
16.66
17.21
16.92
18.79
20.00
22.25
22.40
25.00
25.99
11.81
22.40
19.40
92
35.96
Shares (diluted)M
28.10
26.86
28.08
26.66
30.02
34.34
33.31
36.80
39.44
43.05
35.14
7.48%
3.66%
40
17.84
Buyback yield%
16.14
13.86
15.15
17.54
18.55
19.13
17.18
19.18
16.68
16.88
7.98
17.18
17.03
16
0.147
D/E ratiox
0.229
0.248
0.242
0.228
0.216
0.237
0.272
0.256
0.280
0.325
0.846
0.272
0.245
10
104.8
Enterprise valueNT$M
105.9
101.9
98.60
116.0
134.8
144.6
140.1
158.1
184.9
192.1
377.3
7.35%
5.71%
85
384.9
LT debtNT$M
173.1
188.3
184.3
199.7
215.2
231.9
240.1
234.8
263.7
288.5
88.43
6.04%
5.20%
10
Cost of revenue
8.30%
1.00×
Operating expenses
8.82%
1.05×
Cash and investments
18.39%