439.8
RevenueNT$M
211.8
229.6
250.5
263.0
285.1
311.8
339.4
367.1
390.6
424.5
492.0
8.29%
7.68%
9
12.19
Revenue growth%
15.41
16.89
17.84
16.40
14.08
14.13
17.06
17.18
18.51
16.60
8.77
17.06
16.74
12
12.11
Gross margin%
28.00
28.70
28.52
25.54
26.57
27.95
25.99
25.79
23.25
20.58
19.52
25.79
26.28
86
15.29
Operating margin%
2.87
2.48
1.97
1.54
1.47
3.91
1.40
3.65
0.80
0.40
17.49
1.40
1.75
47
10.83
Net margin%
32.94
30.09
32.43
34.45
32.57
35.44
32.96
35.23
34.99
35.52
21.23
35.23
33.70
10
27.35
P/E ratio (avg)x
13.85
14.09
14.73
15.50
14.84
12.73
12.22
13.07
12.34
12.73
35.73
12.73
13.46
42
29.07
EV/EBITx
15.54
16.63
15.75
14.75
14.69
15.68
17.55
19.45
20.33
19.09
11.15
19.09
16.19
91
8.98
FCF yield (avg)%
10.51
11.55
12.38
10.60
8.94
6.09
4.78
5.86
6.21
7.59
16.04
6.09
8.27
63
7.89
FCF margin%
5.91
8.31
8.02
6.72
5.46
6.87
4.62
5.41
6.89
5.86
21.96
5.86
6.31
14
0.842
FCF / Net incomex
2.137
2.462
2.835
3.253
3.717
4.200
4.171
3.941
4.246
4.109
0.917
4.171
3.829
86
9.47
ROIC%
15.85
18.49
16.64
18.18
15.95
16.08
16.84
18.63
20.09
19.94
17.16
18.63
17.51
10
14.64
Return on equity%
16.40
19.15
16.59
15.28
16.79
16.42
13.96
15.51
13.06
10.76
13.04
13.96
15.96
83
5.91
Return on assets%
8.82
7.92
8.61
6.49
7.04
4.54
5.71
4.47
2.84
3.76
24.10
4.47
6.10
55
3.46
EPSNT$
11.41
11.15
12.54
13.07
14.93
13.89
14.53
16.06
16.25
15.59
3.75
0.87%
3.97%
—
2.94
EPS growth%
17.41
15.26
13.90
10.93
8.30
8.54
11.48
13.56
12.81
15.33
2.36
12.81
13.18
76
3.86
Bookvalue per shNT$
5.45
5.19
5.02
4.95
4.92
5.08
4.98
5.44
5.99
6.46
8.58
5.58%
2.43%
—
3.09
FCF per shareNT$
4.51
5.14
5.69
6.47
6.18
5.92
6.86
6.58
7.43
7.15
1.89
2.98%
4.91%
—
3.76
Dividend per shNT$
3.06
3.25
3.38
3.55
3.52
3.35
3.39
3.71
3.69
4.26
6.28
3.93%
3.60%
—
6.88
Div yield (avg)%
31.41
34.12
36.81
35.24
32.29
29.71
28.83
27.99
30.13
30.04
22.84
29.71
30.77
11
4.33
Payout ratio%
27.42
24.93
26.21
28.15
28.52
31.24
31.14
28.59
30.52
33.07
26.77
31.14
28.55
64
44.05
Shares (diluted)M
61.48
61.33
69.38
67.08
72.04
74.23
79.71
86.26
94.98
97.19
44.02
6.17%
4.75%
43
29.33
Buyback yield%
28.98
26.10
25.64
23.94
22.23
21.90
20.68
22.77
23.66
24.57
4.09
22.77
23.80
89
0.321
D/E ratiox
1.541
1.403
1.548
1.735
1.792
1.981
2.062
1.977
2.201
2.401
1.541
2.062
1.885
54
307.8
Enterprise valueNT$M
378.0
387.3
357.6
373.2
385.0
407.4
383.4
350.2
380.5
368.4
320.7
(0.88%)
(1.31%)
27
259.8
LT debtNT$M
121.4
126.5
125.4
126.8
113.4
123.2
122.0
112.2
113.0
102.5
234.5
(2.00%)
(0.52%)
39
Cost of revenue
7.62%
0.99×
Operating expenses
7.85%
1.02×
Cash and investments
19.89%