206.5
RevenueNT$M
316.7
320.4
326.2
336.8
350.7
363.3
365.1
366.6
366.8
373.3
217.5
1.25%
1.85%
92
14.73
Revenue growth%
14.52
17.34
15.37
17.77
15.98
18.89
18.29
16.13
18.85
19.13
6.12
18.85
17.55
81
20.23
Gross margin%
28.11
28.97
26.23
24.87
25.49
25.97
27.24
28.94
28.86
30.97
4.52
28.86
27.67
12
23.87
Operating margin%
35.17
32.30
35.18
37.29
35.60
37.58
38.46
38.24
36.60
39.36
5.79
38.24
36.94
8
15.65
Net margin%
32.31
34.96
37.18
38.30
40.52
38.61
38.68
40.03
39.37
41.98
4.26
39.37
38.64
93
19.86
P/E ratio (avg)x
20.18
19.92
19.95
21.73
21.53
23.63
25.23
26.92
28.23
29.46
29.39
26.92
22.68
56
24.45
EV/EBITx
31.79
34.28
34.80
33.06
35.67
36.77
39.02
38.66
44.39
49.32
30.49
39.02
36.22
60
6.69
FCF yield (avg)%
17.26
18.86
21.79
22.86
23.71
21.72
23.85
24.75
25.02
25.42
24.83
24.75
23.28
88
20.50
FCF margin%
11.43
10.35
12.61
10.80
10.05
12.90
15.71
14.81
12.63
13.02
10.56
13.02
12.62
25
1.759
FCF / Net incomex
0.720
0.720
0.842
0.841
0.906
1.017
1.115
1.128
1.226
1.301
0.232
1.128
0.961
14
17.35
ROIC%
17.35
19.89
16.93
15.27
14.94
14.81
13.50
12.90
14.34
12.70
2.23
13.50
14.88
37
26.10
Return on equity%
27.34
26.92
25.03
23.80
21.05
20.34
20.86
21.41
23.98
25.17
28.29
21.41
23.89
54
18.47
Return on assets%
10.65
7.93
10.01
8.05
10.85
13.50
12.63
9.82
6.94
4.19
12.71
9.82
9.92
46
3.58
EPSNT$
6.14
7.08
7.27
8.36
8.92
10.37
10.60
11.75
12.28
14.50
3.95
10.19%
10.53%
—
20.98
EPS growth%
25.00
23.62
22.62
24.19
26.01
24.47
25.97
27.80
29.46
30.62
24.80
27.80
25.48
43
3.66
Bookvalue per shNT$
2.24
2.08
1.89
2.05
2.31
2.28
2.56
2.68
2.79
2.69
0.85
3.10%
3.06%
—
2.47
FCF per shareNT$
0.71
0.80
0.80
0.81
0.81
0.91
0.91
1.03
1.01
0.98
2.89
3.90%
3.65%
—
2.15
Dividend per shNT$
0.96
0.84
0.87
0.76
0.78
0.81
0.78
0.73
0.74
0.80
0.80
0.57%
(2.70%)
—
29.19
Div yield (avg)%
32.10
33.72
36.04
34.67
32.20
31.79
29.34
31.94
29.81
29.19
24.39
29.81
32.02
92
15.10
Payout ratio%
26.69
26.86
23.88
21.96
21.26
21.95
22.85
22.74
21.80
19.19
11.18
21.95
22.35
48
32.59
Shares (diluted)M
47.81
56.54
54.63
61.29
67.31
72.28
79.99
82.12
95.22
108.2
31.52
9.96%
10.21%
68
11.70
Buyback yield%
11.60
9.84
9.12
10.10
7.40
7.96
8.09
8.65
6.29
4.94
22.59
7.96
8.37
43
1.478
D/E ratiox
0.987
0.855
0.880
0.817
0.795
0.749
0.753
0.748
0.758
0.773
1.612
0.753
0.784
39
406.0
Enterprise valueNT$M
71.44
64.29
69.42
71.09
70.61
72.60
72.22
75.39
81.26
86.70
241.9
4.19%
1.20%
40
356.0
LT debtNT$M
294.3
315.7
359.7
344.4
341.0
374.8
418.3
480.9
458.6
463.6
201.6
6.34%
5.16%
11
Cost of revenue
1.85%
1.00×
Operating expenses
1.45%
0.96×
Cash and investments
20.86%