218.4
RevenueNT$M
235.0
245.3
258.9
270.2
285.2
302.1
313.3
332.4
346.5
372.7
235.9
5.50%
5.50%
24
28.26
Revenue growth%
26.77
25.36
23.90
22.08
21.28
23.98
21.51
21.22
22.49
21.56
10.77
21.56
22.28
51
25.92
Gross margin%
34.14
36.51
36.54
36.24
38.34
37.78
37.47
37.49
36.70
37.27
5.07
37.47
36.98
91
26.84
Operating margin%
9.94
12.74
14.75
15.08
13.44
11.17
11.78
13.35
11.13
9.83
4.14
11.17
12.26
94
5.29
Net margin%
27.00
24.84
22.44
25.18
23.79
24.32
21.79
23.51
23.61
25.07
23.76
23.61
24.05
29
10.29
P/E ratio (avg)x
46.37
53.92
64.26
64.73
75.44
87.62
103.4
119.4
120.5
136.6
33.45
119.4
81.53
91
27.87
EV/EBITx
16.58
18.17
16.20
15.36
14.14
14.21
14.55
15.67
15.61
14.90
15.60
14.90
15.48
82
11.99
FCF yield (avg)%
28.68
30.75
28.20
27.37
28.68
29.03
30.93
29.36
28.47
30.74
19.71
29.36
28.86
24
22.53
FCF margin%
30.67
30.71
30.64
28.42
28.41
28.08
29.16
31.59
33.94
36.20
12.30
31.59
30.65
62
1.589
FCF / Net incomex
0.324
0.327
0.326
0.300
0.294
0.325
0.330
0.350
0.360
0.393
0.544
0.350
0.326
79
21.11
ROIC%
8.78
10.55
11.87
10.22
7.96
6.36
4.11
2.24
0.40
1.69
28.53
2.24
7.16
90
3.21
Return on equity%
11.05
9.06
8.15
7.99
5.70
6.68
7.54
4.64
7.05
6.83
8.13
6.83
7.30
30
20.03
Return on assets%
11.48
12.64
10.99
12.35
10.51
12.31
14.69
11.83
9.28
11.43
18.94
11.83
11.66
80
1.16
EPSNT$
1.81
1.87
2.12
2.36
2.61
2.86
2.92
2.96
2.96
2.99
1.21
2.70%
6.73%
—
14.98
EPS growth%
19.78
17.20
17.18
17.35
15.49
17.88
15.09
15.21
15.56
14.47
7.18
15.21
16.37
16
0.99
Bookvalue per shNT$
2.46
2.75
2.97
3.55
3.81
3.82
3.96
4.61
4.79
5.07
0.56
5.85%
8.12%
—
1.12
FCF per shareNT$
0.49
0.53
0.61
0.63
0.66
0.72
0.82
0.77
0.77
0.85
0.97
5.41%
4.96%
—
1.52
Dividend per shNT$
1.39
1.54
1.67
1.77
1.59
1.77
1.83
1.75
1.58
1.39
1.09
(2.69%)
(0.63%)
—
10.59
Div yield (avg)%
9.77
8.35
9.38
10.22
10.24
11.16
8.43
7.26
4.77
3.71
4.98
7.26
8.90
38
13.82
Payout ratio%
27.36
25.30
24.38
25.14
25.85
27.02
25.91
27.36
29.09
30.18
10.75
27.36
26.46
9
60.83
Shares (diluted)M
62.69
71.38
76.79
74.33
69.30
69.94
72.63
77.15
77.13
72.26
59.08
0.84%
1.42%
81
4.99
Buyback yield%
9.66
12.15
14.71
14.07
15.90
17.19
16.23
15.41
18.12
16.58
20.81
16.58
15.66
73
1.457
D/E ratiox
0.562
0.606
0.570
0.514
0.532
0.579
0.620
0.668
0.710
0.728
0.909
0.668
0.592
33
159.0
Enterprise valueNT$M
305.7
299.2
278.8
295.9
313.5
320.7
318.6
286.6
304.0
328.6
179.3
0.95%
0.84%
21
46.68
LT debtNT$M
364.1
352.5
346.2
388.8
381.9
390.5
418.7
467.3
484.7
534.8
20.81
6.97%
4.49%
93
Cost of revenue
5.06%
0.96×
Operating expenses
6.08%
1.06×
Goodwill & intangibles
15.95%