414.0
RevenueNT$M
250.9
276.7
305.4
324.2
345.7
372.2
407.3
431.1
474.1
504.7
445.1
7.86%
8.32%
58
14.23
Revenue growth%
15.61
17.54
15.84
16.92
17.91
18.86
21.44
24.19
23.41
21.08
13.39
21.44
18.39
83
13.39
Gross margin%
13.91
15.63
12.82
14.54
11.58
14.31
16.74
18.03
15.77
13.60
16.61
15.77
14.42
68
17.08
Operating margin%
6.03
5.33
5.64
7.80
5.66
3.15
2.87
3.25
5.80
8.70
27.19
3.25
5.65
42
4.44
Net margin%
23.89
22.76
25.58
27.50
28.84
27.97
27.54
27.75
27.87
29.99
11.55
27.87
27.65
16
29.47
P/E ratio (avg)x
25.14
28.02
28.38
27.90
30.60
30.43
31.25
30.68
29.81
30.45
27.04
30.45
30.12
47
25.30
EV/EBITx
29.83
33.03
32.39
36.32
41.99
40.69
39.29
38.00
37.11
42.44
19.66
39.29
37.56
46
7.51
FCF yield (avg)%
27.29
24.93
24.87
22.53
25.06
25.78
25.47
25.77
23.30
23.24
25.32
25.47
25.00
28
16.49
FCF margin%
21.25
18.93
21.34
23.25
25.14
25.75
28.06
26.25
26.31
27.32
9.43
26.31
25.45
12
1.217
FCF / Net incomex
0.199
0.186
0.168
0.149
0.142
0.157
0.139
0.154
0.165
0.174
1.233
0.157
0.161
53
24.38
ROIC%
13.64
14.74
13.90
13.05
13.97
14.43
17.18
15.01
17.46
20.15
12.50
17.18
14.58
35
25.14
Return on equity%
11.49
9.93
10.46
9.24
10.26
13.04
11.70
14.62
13.52
13.64
21.18
13.52
11.59
64
3.32
Return on assets%
13.91
14.68
17.50
14.85
15.67
15.11
17.14
16.76
18.66
19.99
2.20
17.14
16.22
69
0.68
EPSNT$
1.68
1.84
1.93
2.08
2.05
2.12
2.25
2.71
2.69
2.87
0.71
6.99%
6.11%
—
3.87
EPS growth%
25.56
25.14
23.04
23.06
21.09
18.46
20.07
21.86
20.80
23.30
9.63
20.80
22.45
14
0.72
Bookvalue per shNT$
1.97
2.09
2.31
2.47
2.77
2.89
2.59
2.49
2.33
2.08
3.45
(5.57%)
0.68%
—
1.42
FCF per shareNT$
1.45
1.27
1.14
1.11
1.14
1.15
1.15
1.22
1.10
1.16
1.43
0.24%
(3.46%)
—
3.28
Dividend per shNT$
2.78
2.99
3.13
3.38
3.66
4.04
4.63
4.80
5.41
6.07
1.74
10.63%
7.60%
—
27.32
Div yield (avg)%
28.91
31.52
31.72
33.20
35.56
38.11
35.35
35.46
34.20
32.37
24.72
35.35
33.70
23
2.43
Payout ratio%
24.73
26.13
23.34
21.95
24.41
27.06
29.67
26.90
26.32
28.39
18.80
27.06
26.22
66
210.7
Shares (diluted)M
202.6
189.1
172.5
183.9
200.9
221.9
210.9
222.5
231.0
242.5
209.4
3.84%
1.42%
91
26.01
Buyback yield%
10.78
12.95
15.67
13.82
16.01
13.99
11.53
10.59
12.03
12.78
23.92
12.03
12.87
22
0.608
D/E ratiox
1.108
1.172
1.243
1.224
1.276
1.202
1.027
1.018
1.014
0.902
0.467
1.018
1.140
6
615.3
Enterprise valueNT$M
407.5
395.8
403.9
435.0
458.6
417.4
446.8
427.7
429.4
376.5
616.0
(3.87%)
0.19%
60
495.1
LT debtNT$M
153.7
154.0
139.6
133.1
131.5
144.8
163.5
175.8
182.0
193.7
517.3
8.05%
1.97%
64
Cost of revenue
8.32%
1.00×
Operating expenses
7.86%
0.96×
Spread over hurdle
24.82%