261.3
RevenueNT$M
383.4
392.0
402.5
427.8
453.1
467.9
495.6
512.0
527.6
553.5
290.9
4.08%
4.18%
34
6.40
Revenue growth%
5.04
3.44
3.68
4.79
7.68
7.28
5.80
2.91
3.93
2.79
3.11
3.93
4.36
38
4.88
Gross margin%
4.19
2.50
0.40
0.40
0.40
1.65
0.40
0.40
1.69
1.80
23.55
1.65
1.03
61
17.85
Operating margin%
17.92
19.23
17.34
19.50
21.26
20.29
19.60
20.94
23.40
21.30
21.37
20.94
19.95
30
8.35
Net margin%
26.47
23.61
23.84
25.03
25.46
27.73
26.44
25.27
25.43
24.16
20.26
25.43
25.35
26
7.031
P/E ratio (avg)x
25.80
29.13
28.91
29.12
31.44
29.98
29.33
30.07
28.92
29.15
12.03
29.33
29.14
84
18.55
EV/EBITx
25.33
22.73
20.24
18.64
17.00
16.83
15.79
15.11
14.72
13.13
29.59
15.11
16.91
54
22.01
FCF yield (avg)%
28.29
25.60
28.47
28.23
27.89
28.49
25.57
25.02
27.13
26.26
15.91
26.26
27.51
70
24.78
FCF margin%
28.35
30.43
28.23
30.95
33.56
34.22
35.40
32.69
33.42
35.52
10.99
34.22
33.05
23
0.922
FCF / Net incomex
1.922
2.024
1.884
1.971
2.017
1.939
1.866
1.741
1.765
1.678
1.118
1.765
1.903
31
26.54
ROIC%
13.60
14.23
16.20
14.35
16.56
15.05
17.55
16.92
15.40
18.13
9.02
16.92
15.80
10
15.25
Return on equity%
15.42
13.38
14.30
11.59
9.41
10.39
11.43
12.02
14.55
16.42
12.65
12.02
12.70
86
28.36
Return on assets%
12.57
9.61
12.45
14.55
14.71
12.13
12.79
12.35
11.90
13.52
25.94
12.35
12.51
53
4.83
EPSNT$
8.01
8.71
9.18
10.81
12.90
15.31
15.13
14.79
14.79
16.38
5.01
4.88%
9.14%
—
8.54
EPS growth%
29.36
29.93
32.89
31.38
29.12
26.60
25.96
25.03
22.33
23.98
26.35
25.03
27.86
69
1.96
Bookvalue per shNT$
1.16
1.20
1.08
1.05
0.94
0.92
0.96
0.86
0.75
0.67
2.64
(6.66%)
(5.23%)
—
5.79
FCF per shareNT$
5.83
6.93
7.57
8.41
8.71
8.76
9.52
9.41
10.11
11.60
2.40
5.90%
8.24%
—
2.50
Dividend per shNT$
7.77
8.69
9.21
10.18
12.13
13.76
16.38
17.74
18.70
20.44
1.10
11.01%
12.01%
—
10.63
Div yield (avg)%
15.54
16.03
14.05
16.17
18.12
19.91
22.71
22.37
21.53
19.35
20.70
21.53
18.74
91
2.54
Payout ratio%
7.25
5.31
3.76
1.93
0.54
2.43
2.66
1.57
1.02
2.11
27.37
2.11
2.27
84
67.86
Shares (diluted)M
109.4
117.3
128.9
152.3
157.0
171.9
178.8
210.2
223.0
235.0
70.57
8.40%
9.69%
92
23.99
Buyback yield%
25.77
26.31
23.77
26.06
28.43
25.62
24.27
21.54
21.24
22.64
27.42
22.64
24.94
38
0.790
D/E ratiox
0.442
0.436
0.384
0.342
0.382
0.353
0.353
0.371
0.372
0.376
0.435
0.371
0.374
65
261.8
Enterprise valueNT$M
547.9
629.5
585.1
610.8
650.9
709.7
787.6
773.1
826.6
797.5
165.9
4.15%
4.71%
10
148.3
LT debtNT$M
245.1
255.1
239.4
252.3
255.4
269.9
245.3
261.2
233.4
230.9
158.1
(2.00%)
(0.03%)
17
Cost of revenue
4.17%
1.00×
Operating expenses
5.18%
1.10×
Cash and investments
15.25%