190.4
RevenueNT$M
535.9
565.9
604.5
643.0
671.8
690.8
720.7
742.7
770.1
798.9
207.9
3.53%
4.78%
59
6.81
Revenue growth%
16.34
15.20
15.27
14.46
16.30
17.83
16.15
18.23
21.22
19.46
20.82
18.23
16.32
62
22.02
Gross margin%
27.96
28.57
26.29
28.57
27.35
30.24
27.91
29.55
31.78
34.01
16.90
30.24
28.57
18
20.08
Operating margin%
28.73
26.89
28.28
26.40
28.40
30.24
27.29
28.28
28.63
25.89
16.48
28.28
28.28
78
5.73
Net margin%
11.90
11.51
13.97
10.99
11.43
13.70
11.63
13.61
12.03
12.55
8.62
12.55
11.97
88
25.69
P/E ratio (avg)x
38.14
41.05
46.75
53.94
62.38
71.31
70.10
75.55
85.84
100.3
19.87
75.55
66.24
88
20.88
EV/EBITx
39.95
38.11
36.44
34.56
33.49
31.64
35.73
34.55
38.01
37.89
31.80
35.73
36.09
53
19.68
FCF yield (avg)%
12.12
11.75
10.81
13.05
12.75
11.13
11.67
11.81
14.03
12.81
24.32
11.81
11.96
11
8.66
FCF margin%
16.39
18.14
20.99
19.84
19.44
21.69
24.35
24.41
22.67
22.72
18.26
22.72
21.34
20
0.362
FCF / Net incomex
1.019
0.970
1.045
1.018
1.071
1.203
1.358
1.494
1.600
1.732
0.301
1.494
1.137
65
13.60
ROIC%
13.28
12.58
11.27
8.44
8.43
7.20
6.69
7.59
6.13
3.42
15.12
6.69
8.01
32
10.99
Return on equity%
10.47
13.22
13.33
15.49
15.42
17.46
18.32
15.65
17.91
17.59
8.81
17.59
15.57
69
5.59
Return on assets%
1.81
1.21
1.42
1.24
2.97
2.15
1.93
0.40
0.40
1.64
27.40
1.64
1.53
82
17.41
EPSNT$
6.86
7.85
8.99
8.52
9.46
9.63
10.48
10.12
11.48
12.00
17.87
4.86%
5.37%
—
8.12
EPS growth%
15.25
13.78
13.81
14.77
17.46
19.51
17.25
17.65
15.56
14.72
29.91
17.25
15.40
62
23.19
Bookvalue per shNT$
39.13
41.69
45.90
54.63
59.14
61.84
66.36
69.16
69.80
82.37
14.42
6.85%
8.79%
—
22.46
FCF per shareNT$
9.44
10.71
11.45
11.21
13.24
14.89
17.30
18.33
18.25
22.10
5.06
10.80%
10.38%
—
8.25
Dividend per shNT$
24.07
21.88
23.66
24.54
27.59
27.00
30.35
33.75
34.79
33.47
16.46
3.94%
3.35%
—
19.31
Div yield (avg)%
6.40
9.21
10.61
8.85
7.44
8.83
11.52
11.64
14.15
11.97
7.25
11.64
9.91
57
22.32
Payout ratio%
3.86
5.79
4.75
5.19
6.00
5.26
2.41
2.26
2.50
1.42
26.74
2.41
4.30
46
34.56
Shares (diluted)M
54.03
56.73
59.70
64.58
64.08
69.35
77.25
79.11
76.89
86.70
33.45
6.23%
4.38%
71
7.93
Buyback yield%
8.98
6.52
4.80
6.24
4.51
2.42
1.23
0.40
3.29
2.39
10.76
2.39
3.90
77
0.241
D/E ratiox
1.321
1.564
1.653
1.726
1.950
2.280
2.423
2.681
2.974
2.905
0.276
2.681
2.115
60
830.2
Enterprise valueNT$M
549.8
632.9
631.3
622.8
589.1
657.9
733.9
724.1
678.3
646.8
766.8
1.89%
2.69%
19
781.2
LT debtNT$M
341.5
380.6
444.8
421.1
461.8
465.2
512.5
530.8
539.6
540.4
724.2
3.19%
5.48%
68
Cost of revenue
4.90%
1.01×
Operating expenses
4.94%
1.02×
Cash and investments
20.88%