221.6
RevenueNT$M
316.3
329.6
353.8
377.4
405.8
425.8
454.6
470.2
498.2
533.4
239.5
5.62%
5.86%
84
14.47
Revenue growth%
12.10
11.37
9.97
11.82
9.95
11.58
11.45
8.79
9.20
8.75
22.41
9.20
10.67
63
8.67
Gross margin%
17.68
19.45
21.40
18.67
16.09
15.92
18.75
21.37
20.61
17.90
8.18
18.75
18.71
12
25.35
Operating margin%
10.99
8.63
9.03
10.15
10.10
7.94
6.13
6.76
6.18
4.33
28.92
6.18
8.28
89
3.76
Net margin%
16.60
14.99
14.29
16.28
13.28
12.39
13.82
11.01
12.06
13.63
24.08
12.39
13.72
67
21.30
P/E ratio (avg)x
26.12
28.69
27.11
31.03
32.89
33.06
33.83
38.60
37.35
37.28
37.86
37.28
32.97
22
16.80
EV/EBITx
20.14
19.36
19.73
22.43
20.93
19.14
18.05
20.64
23.49
21.46
12.38
20.64
20.39
60
6.88
FCF yield (avg)%
5.29
4.53
6.92
8.71
10.78
12.32
14.56
13.40
14.24
12.58
22.02
13.40
11.55
6
18.92
FCF margin%
18.68
18.97
21.68
20.79
21.94
22.00
20.62
18.92
19.94
20.37
14.82
20.37
20.49
48
0.376
FCF / Net incomex
1.407
1.667
1.600
1.634
1.811
1.955
2.105
2.331
2.615
2.886
1.428
2.331
1.883
6
8.35
ROIC%
3.96
3.29
1.80
2.87
1.95
2.66
2.92
3.51
2.90
0.40
11.17
2.90
2.89
7
9.78
Return on equity%
31.71
31.69
32.81
32.30
30.60
33.42
31.39
29.28
26.81
29.47
10.49
29.47
31.54
59
17.70
Return on assets%
6.86
5.89
4.31
5.76
8.37
7.30
7.98
6.81
3.90
3.07
11.55
6.81
6.35
7
7.14
EPSNT$
6.48
7.34
7.33
7.53
8.86
10.06
9.81
9.51
9.08
8.82
7.75
(0.11%)
3.49%
—
11.46
EPS growth%
0.40
3.05
4.07
1.22
0.40
2.34
0.72
1.31
0.40
1.29
24.00
1.29
1.25
77
4.55
Bookvalue per shNT$
6.47
6.00
5.72
6.50
7.28
7.80
8.06
9.03
8.73
9.75
3.47
6.01%
4.39%
—
8.12
FCF per shareNT$
6.58
6.49
5.67
5.34
5.72
6.14
5.61
5.89
6.45
7.00
6.32
4.12%
0.85%
—
7.48
Dividend per shNT$
7.74
6.85
7.35
6.56
7.21
6.98
7.05
6.48
6.41
6.69
5.68
(1.51%)
(1.02%)
—
9.32
Div yield (avg)%
16.53
16.08
13.12
11.56
9.47
7.44
5.22
5.23
4.48
2.47
14.67
5.22
8.46
61
17.63
Payout ratio%
8.84
6.52
4.20
1.97
4.67
1.80
2.00
2.43
4.73
3.06
12.10
2.43
3.63
19
48.11
Shares (diluted)M
61.62
65.88
69.38
77.32
82.89
94.79
104.9
121.6
143.2
145.1
47.49
11.86%
8.84%
47
2.29
Buyback yield%
25.83
28.00
27.30
25.21
26.22
23.62
25.70
24.51
25.65
26.85
16.37
25.65
25.77
22
1.406
D/E ratiox
2.015
1.932
2.041
2.071
2.299
2.605
2.674
2.809
3.041
3.353
1.262
2.809
2.452
24
466.4
Enterprise valueNT$M
340.5
342.7
394.8
414.9
454.9
533.2
577.6
619.2
657.8
765.4
180.2
10.97%
9.33%
13
652.9
LT debtNT$M
182.9
184.0
171.8
172.2
158.3
145.3
135.2
150.3
141.4
143.3
94.92
(1.97%)
(2.30%)
78
Cost of revenue
6.10%
1.02×
Operating expenses
5.74%
0.99×
Property and equipment
16.33%