559.4
RevenueNT$M
396.9
428.3
447.2
483.7
506.2
538.8
560.8
588.9
618.9
655.1
607.2
5.29%
6.04%
59
18.71
Revenue growth%
26.16
25.40
25.81
24.01
24.08
23.98
25.18
23.50
23.79
24.84
15.73
23.98
24.46
44
9.37
Gross margin%
0.96
2.46
2.50
4.45
5.71
5.29
2.57
0.63
0.40
1.92
5.91
1.92
2.48
17
10.87
Operating margin%
16.00
13.25
14.14
14.18
15.03
17.51
14.75
13.24
14.92
15.89
23.11
14.92
14.83
70
16.60
Net margin%
24.46
26.26
27.43
29.56
29.17
30.44
28.06
27.52
25.50
26.80
19.09
27.52
27.48
88
31.53
P/E ratio (avg)x
24.69
22.39
19.37
17.37
16.67
16.97
17.14
17.54
18.00
19.27
10.32
17.54
17.77
80
31.14
EV/EBITx
20.43
19.86
22.51
24.49
25.33
28.53
29.13
32.21
36.40
38.95
16.07
32.21
26.93
83
15.52
FCF yield (avg)%
4.96
6.18
5.21
2.95
4.28
3.78
1.65
0.81
3.21
1.15
18.09
1.65
3.50
84
28.90
FCF margin%
27.28
24.63
26.80
26.30
27.98
28.80
30.05
28.19
30.12
27.13
21.35
28.80
27.63
77
1.285
FCF / Net incomex
0.362
0.337
0.359
0.337
0.318
0.344
0.324
0.335
0.295
0.310
1.767
0.324
0.336
9
7.25
ROIC%
28.03
26.96
28.01
25.36
25.65
23.08
21.28
19.02
16.38
13.39
25.20
19.02
24.22
39
19.44
Return on equity%
23.96
25.01
23.89
26.22
27.86
30.61
33.49
35.96
34.51
34.78
26.71
34.51
29.23
29
17.56
Return on assets%
20.19
19.24
16.33
14.05
12.82
14.41
14.70
11.78
14.61
17.57
19.42
14.61
14.65
62
2.87
EPSNT$
6.69
7.53
8.15
8.99
9.32
10.16
9.90
10.98
12.26
13.10
2.96
7.04%
8.17%
—
20.09
EPS growth%
14.87
13.65
15.88
14.21
11.52
11.08
8.39
10.61
7.83
5.83
6.92
8.39
11.30
71
8.54
Bookvalue per shNT$
2.02
2.04
2.09
2.22
2.42
2.32
2.19
2.16
2.06
2.33
8.96
(0.80%)
0.63%
—
8.20
FCF per shareNT$
10.81
11.57
11.69
11.55
11.77
11.64
13.34
14.12
16.17
18.18
4.52
9.09%
6.74%
—
9.64
Dividend per shNT$
12.52
12.80
12.46
12.92
15.02
14.43
16.09
18.55
17.33
19.15
5.78
4.98%
5.61%
—
24.74
Div yield (avg)%
20.58
23.25
22.14
22.10
23.91
25.83
27.02
29.25
30.53
27.77
21.60
27.77
24.87
59
2.67
Payout ratio%
24.38
21.81
19.38
21.72
22.07
21.89
22.08
21.03
21.12
23.72
22.19
21.89
21.85
37
38.57
Shares (diluted)M
66.36
78.27
88.56
90.21
93.66
93.12
99.69
100.5
99.45
99.04
39.97
1.12%
5.71%
23
19.44
Buyback yield%
11.69
10.03
10.63
11.81
11.86
11.75
10.18
11.67
11.06
8.97
12.16
11.06
11.36
45
1.114
D/E ratiox
1.725
2.005
2.160
2.329
2.687
2.968
3.515
3.902
4.332
4.390
0.705
3.902
2.828
39
0.285
Enterprise valueNT$B
1.042
1.090
1.080
1.273
1.402
1.512
1.496
1.462
1.639
1.915
0.079
6.43%
7.54%
77
36.89
LT debtNT$M
223.2
251.1
292.5
340.5
357.5
408.6
410.4
404.2
433.9
461.3
570.5
5.23%
8.51%
53
Cost of revenue
5.93%
0.99×
Operating expenses
6.61%
1.06×
Goodwill & intangibles
15.14%