95.65
RevenueNT$M
300.3
309.6
325.0
343.9
355.5
362.8
376.3
382.9
402.3
409.6
99.57
2.87%
3.38%
57
29.94
Revenue growth%
23.03
20.80
21.13
24.09
21.13
20.52
19.33
20.52
21.73
20.42
11.97
20.52
20.96
30
15.49
Gross margin%
26.37
28.72
31.10
28.48
27.17
28.22
30.27
30.71
33.65
33.98
4.50
30.71
29.50
60
27.35
Operating margin%
24.05
26.01
24.82
26.83
24.36
25.83
25.72
24.75
24.67
24.18
18.30
24.75
24.79
6
4.94
Net margin%
25.06
24.75
22.02
21.06
20.14
20.43
20.35
19.64
19.67
21.91
17.00
20.35
20.74
39
12.20
P/E ratio (avg)x
7.557
8.410
8.793
9.183
8.685
8.561
8.326
8.588
8.695
9.331
15.39
8.588
8.636
73
36.00
EV/EBITx
22.53
24.37
26.41
30.13
30.71
31.71
36.43
35.06
36.28
41.09
18.09
36.28
31.21
10
15.84
FCF yield (avg)%
29.38
26.56
28.37
26.14
28.21
31.18
28.27
28.24
27.09
28.13
13.71
28.24
28.22
70
26.29
FCF margin%
7.43
8.34
6.73
5.59
8.19
5.97
7.28
8.76
9.60
10.16
14.86
8.76
7.81
87
1.047
FCF / Net incomex
0.533
0.511
0.506
0.497
0.484
0.437
0.494
0.540
0.523
0.520
0.904
0.520
0.508
46
20.54
ROIC%
15.69
13.03
15.12
14.26
16.79
18.98
21.85
21.75
23.60
22.34
2.89
21.85
17.88
19
7.07
Return on equity%
5.21
5.89
4.34
3.70
3.42
0.56
1.09
2.58
3.46
1.18
29.80
1.18
3.44
46
13.20
Return on assets%
14.25
15.72
15.38
14.30
17.15
16.69
17.70
15.52
12.76
13.22
9.96
15.52
15.45
6
1.87
EPSNT$
1.00
1.13
1.12
1.21
1.31
1.23
1.21
1.16
1.20
1.09
2.07
(3.57%)
2.11%
—
8.42
EPS growth%
0.42
0.40
0.40
0.40
0.40
3.31
2.58
3.63
3.61
3.99
9.13
3.61
1.50
46
1.91
Bookvalue per shNT$
1.72
1.57
1.57
1.60
1.41
1.46
1.37
1.26
1.14
1.13
1.42
(4.31%)
(4.44%)
—
1.29
FCF per shareNT$
1.21
1.33
1.41
1.41
1.46
1.45
1.52
1.65
1.50
1.62
1.73
2.17%
4.05%
—
2.37
Dividend per shNT$
2.93
3.41
3.92
3.71
4.12
4.59
4.83
5.52
5.50
5.98
2.21
7.73%
8.72%
—
23.01
Div yield (avg)%
18.06
17.61
16.34
18.17
16.92
17.27
15.61
17.88
16.70
19.03
11.09
17.27
17.44
49
20.14
Payout ratio%
3.29
5.82
6.74
4.42
7.03
7.28
4.66
5.91
7.65
5.30
28.54
5.91
5.86
64
85.09
Shares (diluted)M
158.6
179.7
215.8
257.5
277.4
279.9
336.0
399.2
427.2
430.7
84.34
9.20%
12.15%
81
11.25
Buyback yield%
16.97
14.19
13.56
13.90
15.50
15.61
15.67
13.59
13.26
13.64
7.39
13.64
14.05
27
0.549
D/E ratiox
0.830
0.928
0.868
0.903
0.851
0.964
1.001
0.920
0.911
0.873
0.286
0.920
0.907
60
202.6
Enterprise valueNT$M
618.5
643.5
663.7
715.5
714.2
678.2
713.8
764.8
814.0
779.9
125.9
1.78%
3.52%
66
363.7
LT debtNT$M
344.2
395.8
430.4
470.3
550.6
544.2
626.5
657.0
659.7
757.4
319.9
6.59%
9.61%
59
Cost of revenue
3.33%
1.00×
Operating expenses
3.03%
0.97×