285.3
RevenueNT$M
418.0
433.5
458.4
471.3
501.3
526.5
556.1
589.6
617.1
640.7
311.0
5.03%
4.89%
16
3.65
Revenue growth%
18.54
19.97
22.09
25.08
22.51
22.13
24.96
27.81
28.72
31.68
13.64
27.81
23.74
68
22.14
Gross margin%
7.36
6.15
6.96
9.82
10.75
13.73
16.10
17.49
14.57
13.81
27.85
14.57
12.24
58
5.47
Operating margin%
30.07
32.26
33.39
33.49
32.53
32.64
33.57
35.07
32.45
30.65
18.46
32.64
32.58
71
8.39
Net margin%
29.98
32.59
30.59
33.42
33.74
33.65
32.20
33.29
31.78
29.94
13.80
32.20
32.39
35
10.97
P/E ratio (avg)x
30.43
30.87
34.22
32.04
36.05
37.93
36.96
40.80
40.56
44.08
36.95
40.56
36.51
36
18.16
EV/EBITx
10.76
9.358
8.036
8.503
8.143
8.440
8.532
8.448
8.151
8.842
22.99
8.448
8.475
8
7.12
FCF yield (avg)%
13.84
16.45
17.51
19.66
19.38
16.85
19.66
16.87
14.71
12.70
7.19
16.85
16.86
48
13.77
FCF margin%
18.48
20.31
22.66
23.30
20.48
19.02
20.65
19.71
17.91
20.22
28.01
19.71
20.27
24
1.797
FCF / Net incomex
1.461
1.406
1.443
1.481
1.630
1.770
1.928
1.989
2.323
2.494
1.273
1.989
1.700
23
11.39
ROIC%
1.10
2.73
3.64
5.88
5.63
5.93
4.70
7.30
7.04
4.08
16.92
5.93
5.17
63
3.75
Return on equity%
14.01
13.51
15.19
12.20
13.69
16.08
14.58
14.72
11.83
12.19
3.98
14.58
13.85
61
28.77
Return on assets%
8.30
5.77
4.48
2.58
4.29
4.84
4.81
6.42
4.94
6.88
10.86
4.94
4.89
40
0.63
EPSNT$
2.28
2.24
2.27
2.28
2.43
2.43
2.65
2.57
2.47
2.49
0.69
0.47%
0.28%
—
5.79
EPS growth%
32.78
32.46
32.05
32.02
32.06
29.96
27.47
26.28
25.45
27.91
8.35
27.47
30.99
86
2.62
Bookvalue per shNT$
0.89
0.96
0.94
0.98
0.99
1.07
1.15
1.12
1.17
1.15
1.47
3.09%
1.95%
—
2.82
FCF per shareNT$
2.03
1.98
2.12
2.33
2.06
2.29
2.30
2.13
2.06
2.08
1.00
0.22%
0.39%
—
0.87
Dividend per shNT$
4.74
5.21
5.25
5.91
6.43
6.91
8.06
9.51
10.22
10.69
1.96
10.71%
8.18%
—
21.40
Div yield (avg)%
9.25
7.03
7.58
7.40
8.21
9.95
11.81
10.18
11.14
8.17
28.93
10.18
8.73
22
18.94
Payout ratio%
17.09
14.43
12.45
9.52
11.34
8.87
6.10
4.05
1.27
3.00
9.51
4.05
9.20
25
73.50
Shares (diluted)M
104.0
122.5
123.7
138.7
138.7
156.5
156.1
166.0
192.9
205.4
72.26
8.17%
6.79%
32
28.96
Buyback yield%
33.00
32.92
32.28
29.28
32.05
29.65
31.59
31.19
31.59
30.05
13.13
31.19
31.59
90
1.556
D/E ratiox
1.433
1.322
1.294
1.354
1.294
1.178
1.295
1.253
1.144
1.206
1.642
1.206
1.294
16
370.0
Enterprise valueNT$M
458.5
513.2
541.8
506.6
504.9
510.1
535.5
555.4
554.7
590.8
242.2
3.19%
2.59%
11
376.2
LT debtNT$M
383.8
392.4
415.2
479.9
506.0
566.1
627.7
651.9
649.8
610.8
430.9
3.84%
5.73%
92
Cost of revenue
4.78%
0.99×
Operating expenses
4.85%
1.00×
Cash and investments
21.87%
Property and equipment
17.21%