235.9
RevenueNT$M
178.2
196.8
218.1
234.1
253.3
277.5
298.8
326.6
356.8
388.3
243.8
8.91%
8.97%
27
19.52
Revenue growth%
30.89
31.08
31.58
30.60
28.15
25.68
24.38
21.88
24.50
24.46
14.29
24.46
26.91
33
27.85
Gross margin%
27.85
30.43
27.68
29.40
27.66
30.45
30.05
30.51
30.82
27.97
22.92
30.45
29.72
82
10.17
Operating margin%
30.90
31.41
33.52
36.17
38.16
39.02
39.29
42.18
43.30
42.36
8.42
42.18
38.59
62
26.46
Net margin%
20.98
20.56
19.28
20.15
18.61
15.69
17.74
14.88
14.31
16.88
21.40
15.69
18.18
12
25.05
P/E ratio (avg)x
15.67
15.70
15.37
17.94
17.98
17.63
18.55
21.15
20.46
20.70
25.48
20.46
17.96
86
35.14
EV/EBITx
54.08
55.01
56.11
65.86
69.02
75.31
87.11
86.31
99.47
95.89
26.40
87.11
72.17
41
18.06
FCF yield (avg)%
27.92
25.83
23.57
23.74
26.51
24.25
22.68
25.43
23.02
21.01
4.16
23.02
24.00
85
22.37
FCF margin%
16.18
17.50
19.43
18.41
15.69
14.36
12.45
11.22
14.19
15.12
15.45
14.19
15.41
23
1.410
FCF / Net incomex
1.969
2.176
2.064
2.033
1.887
2.106
2.294
2.301
2.316
2.441
1.332
2.301
2.141
7
24.07
ROIC%
0.40
1.62
2.94
5.27
8.20
7.35
5.22
4.03
3.05
2.88
13.53
4.03
3.54
86
9.95
Return on equity%
23.14
23.56
20.75
17.92
19.07
20.88
21.11
23.01
23.67
21.32
2.40
21.32
21.21
65
14.45
Return on assets%
14.51
16.16
14.39
16.26
15.11
12.57
14.74
12.17
9.50
10.22
5.30
12.17
14.45
24
3.24
EPSNT$
4.57
5.18
5.57
6.08
6.80
7.46
8.28
8.14
8.53
9.59
3.49
7.12%
7.56%
—
3.45
EPS growth%
7.86
9.05
7.99
6.29
3.56
3.94
3.76
5.47
3.69
5.58
3.09
3.94
5.53
65
3.66
Bookvalue per shNT$
5.20
5.96
6.30
6.95
7.90
8.28
8.13
9.47
9.97
9.35
0.59
3.42%
7.42%
—
1.84
FCF per shareNT$
1.09
1.16
1.01
0.88
0.80
0.83
0.89
0.78
0.80
0.86
3.52
1.61%
(2.67%)
—
3.97
Dividend per shNT$
1.13
1.20
1.07
1.11
1.03
0.97
1.05
1.14
1.23
1.17
2.38
2.49%
1.30%
—
25.13
Div yield (avg)%
21.10
19.94
20.53
17.92
18.27
15.97
18.66
19.58
19.26
17.15
23.06
18.66
18.96
44
25.80
Payout ratio%
17.48
20.33
22.71
21.28
22.69
22.81
24.30
26.31
24.32
22.48
4.07
24.30
22.70
91
48.16
Shares (diluted)M
64.92
71.12
66.80
68.38
65.10
65.08
62.79
73.80
70.83
78.34
46.88
3.77%
1.57%
52
24.73
Buyback yield%
25.82
24.78
27.15
27.38
29.42
31.86
31.24
30.95
32.15
30.50
20.56
31.24
29.96
23
1.559
D/E ratiox
0.525
0.521
0.602
0.658
0.687
0.827
0.918
0.918
1.009
1.146
1.748
0.918
0.757
44
24.98
Enterprise valueNT$M
171.1
169.6
189.1
203.2
208.9
202.7
201.9
194.3
182.0
212.2
79.28
0.32%
2.15%
89
38.31
LT debtNT$M
268.3
270.1
278.7
302.1
334.1
340.8
329.9
331.4
318.6
319.7
235.2
(0.87%)
1.01%
10
Cost of revenue
8.90%
0.99×
Operating expenses
9.00%
1.00×
Goodwill & intangibles
19.65%
Property and equipment
18.13%