122.5
RevenueNT$M
290.3
313.2
337.8
353.4
369.4
395.4
423.3
454.2
479.3
506.2
135.6
6.50%
6.35%
69
29.53
Revenue growth%
22.04
22.81
25.39
27.91
29.66
28.99
27.53
29.25
31.23
28.91
10.01
28.99
28.41
81
5.85
Gross margin%
14.99
17.13
14.98
15.11
16.46
17.53
16.32
18.17
15.67
16.09
20.10
16.32
16.21
80
11.27
Operating margin%
8.05
7.87
5.71
7.26
9.91
7.57
4.92
4.59
3.09
4.32
7.49
4.59
6.49
72
18.12
Net margin%
15.18
14.64
11.87
10.45
10.55
9.59
12.16
15.10
16.76
14.92
4.06
14.92
13.40
8
26.34
P/E ratio (avg)x
36.69
43.19
52.28
54.38
64.92
70.80
79.59
94.52
100.3
103.0
10.19
94.52
67.86
5
16.97
EV/EBITx
56.16
56.83
60.16
60.04
62.39
65.34
75.84
88.95
100.0
103.9
14.15
88.95
63.87
44
10.39
FCF yield (avg)%
9.48
8.50
8.73
8.35
8.03
8.21
7.09
7.39
9.76
10.89
25.98
8.21
8.42
89
5.70
FCF margin%
0.40
2.43
0.57
0.40
0.40
0.49
2.78
0.42
0.40
1.84
25.90
0.49
0.45
82
0.679
FCF / Net incomex
0.620
0.560
0.585
0.566
0.538
0.531
0.499
0.499
0.466
0.484
0.571
0.499
0.534
41
21.50
ROIC%
12.00
12.31
9.69
11.64
12.15
12.90
15.24
14.54
11.90
13.28
7.53
13.28
12.23
76
18.85
Return on equity%
19.71
18.14
18.25
16.09
18.71
17.77
16.43
18.94
17.00
16.72
11.81
17.00
17.96
41
29.65
Return on assets%
8.81
8.44
6.67
6.25
4.25
1.50
0.64
1.49
0.40
2.87
29.44
1.49
3.56
9
2.57
EPSNT$
2.07
1.99
2.03
1.85
1.90
2.02
1.77
1.62
1.61
1.37
2.86
(6.30%)
(3.85%)
—
22.26
EPS growth%
18.07
20.43
20.43
21.10
23.19
23.37
25.74
27.28
25.50
26.77
13.29
25.74
23.28
35
2.41
Bookvalue per shNT$
2.52
2.74
2.61
2.86
3.01
3.14
2.90
2.96
2.79
3.02
0.51
0.03%
2.39%
—
1.46
FCF per shareNT$
2.59
2.91
2.92
3.52
3.52
3.79
3.79
4.20
4.73
5.62
2.39
9.81%
8.61%
—
2.30
Dividend per shNT$
0.56
0.64
0.62
0.59
0.64
0.62
0.57
0.64
0.65
0.69
2.15
1.72%
2.14%
—
28.63
Div yield (avg)%
32.05
29.64
28.56
26.43
26.32
25.10
23.18
23.42
24.11
24.95
20.72
24.11
25.71
64
24.79
Payout ratio%
13.54
10.68
12.71
12.16
13.76
14.42
12.86
15.50
16.02
17.47
6.82
15.50
13.65
32
55.07
Shares (diluted)M
61.69
67.21
62.93
61.43
64.33
65.08
63.51
63.26
61.12
61.76
55.73
(0.81%)
(0.53%)
16
21.50
Buyback yield%
2.32
0.40
0.89
0.40
2.77
4.26
4.68
2.75
0.40
0.40
13.83
2.75
1.61
25
0.264
D/E ratiox
1.865
1.742
1.573
1.439
1.528
1.342
1.388
1.316
1.252
1.314
0.337
1.316
1.413
90
196.7
Enterprise valueNT$M
419.4
429.5
409.7
366.9
333.1
319.8
315.8
348.9
350.1
318.9
54.89
(0.87%)
(2.31%)
74
195.9
LT debtNT$M
410.2
422.7
445.7
462.2
468.0
446.3
486.8
519.6
523.5
524.0
70.32
2.29%
3.58%
21
Cost of revenue
6.05%
0.97×
Operating expenses
6.68%
1.03×
Property and equipment
17.32%