269.9
RevenueNT$M
515.2
551.4
576.7
598.5
626.6
679.4
720.9
778.5
814.2
865.7
290.2
6.68%
6.16%
68
22.10
Revenue growth%
19.44
20.34
17.41
18.92
19.96
22.89
25.43
26.81
29.39
29.31
24.96
26.81
21.62
92
17.60
Gross margin%
18.86
18.75
19.95
17.28
14.51
14.45
16.04
15.03
16.64
14.67
17.72
15.03
16.34
50
20.80
Operating margin%
28.67
28.10
28.78
28.50
26.80
24.24
26.09
27.07
29.61
29.15
7.50
27.07
28.30
94
7.97
Net margin%
7.86
10.42
13.04
13.36
11.43
11.25
10.10
8.25
10.18
10.65
8.61
10.18
10.54
6
16.51
P/E ratio (avg)x
23.66
24.88
23.48
23.52
24.01
25.56
23.12
23.21
21.30
21.77
15.89
23.12
23.50
24
32.67
EV/EBITx
14.14
15.22
16.03
16.93
15.29
13.93
13.26
13.66
12.48
13.29
8.197
13.29
14.03
16
16.32
FCF yield (avg)%
23.39
23.08
23.66
21.29
21.25
23.05
20.13
17.36
16.95
15.00
4.49
17.36
21.27
53
14.60
FCF margin%
0.54
1.93
0.57
1.75
1.80
0.40
0.40
0.40
0.77
0.40
5.27
0.40
0.55
36
1.411
FCF / Net incomex
0.402
0.468
0.532
0.533
0.625
0.611
0.618
0.717
0.785
0.876
0.489
0.717
0.614
68
22.52
ROIC%
9.67
7.61
6.97
9.93
6.99
8.44
10.25
12.74
9.95
11.35
2.78
10.25
9.80
29
12.13
Return on equity%
29.61
28.38
30.00
27.07
25.29
23.96
26.76
26.63
24.42
26.18
9.41
26.18
26.69
27
20.53
Return on assets%
23.97
25.06
26.65
27.69
28.06
30.40
31.67
34.53
33.38
35.26
17.57
33.38
29.23
82
2.29
EPSNT$
1.55
1.66
1.50
1.40
1.51
1.69
1.88
2.04
2.12
2.03
2.35
6.07%
3.13%
—
8.72
EPS growth%
16.11
13.36
10.80
12.64
15.50
14.50
12.97
12.51
13.85
11.37
19.01
12.97
13.16
94
2.90
Bookvalue per shNT$
1.07
0.99
0.89
0.93
1.00
0.93
0.93
0.81
0.87
0.89
1.97
(2.34%)
(1.99%)
—
3.29
FCF per shareNT$
3.39
3.51
3.72
3.59
3.63
3.91
4.06
3.70
3.18
3.24
2.90
(2.22%)
(0.83%)
—
1.95
Dividend per shNT$
2.46
2.47
2.91
3.44
4.07
4.86
5.75
6.55
7.83
9.49
2.06
18.43%
15.46%
—
27.31
Div yield (avg)%
29.24
29.38
27.40
27.09
28.21
31.08
31.78
29.53
26.94
29.09
4.79
29.53
29.16
84
16.70
Payout ratio%
21.70
19.66
16.95
19.21
16.31
14.51
16.94
18.22
17.96
16.65
25.37
16.94
17.45
17
132.0
Shares (diluted)M
116.8
108.0
104.8
105.3
103.3
109.2
116.5
128.8
129.2
129.2
136.0
4.58%
1.25%
81
14.45
Buyback yield%
13.81
11.14
9.06
10.64
9.80
10.94
9.83
7.89
4.91
4.99
25.24
7.89
9.82
14
0.562
D/E ratiox
0.188
0.213
0.242
0.229
0.218
0.241
0.281
0.303
0.340
0.388
0.963
0.303
0.241
30
844.2
Enterprise valueNT$M
488.6
441.5
401.4
433.9
414.3
419.1
444.5
465.8
467.3
502.8
724.4
3.95%
1.13%
29
577.1
LT debtNT$M
874.7
866.3
777.1
766.3
688.4
724.1
631.1
677.6
721.4
683.5
156.5
(0.14%)
(2.26%)
85
Cost of revenue
6.19%
1.00×
Operating expenses
6.05%
0.99×
Property and equipment
18.15%