154.9
RevenueNT$M
145.6
159.7
176.3
190.0
204.9
218.8
232.9
256.4
283.1
308.6
167.1
8.53%
8.68%
73
18.02
Revenue growth%
26.04
24.77
25.90
25.48
27.35
28.22
26.16
26.32
25.03
26.39
3.67
26.32
26.10
54
11.63
Gross margin%
13.30
12.53
10.89
13.41
14.04
14.66
14.26
16.26
15.57
12.89
8.28
14.66
13.72
50
9.04
Operating margin%
25.71
27.00
25.51
23.38
21.06
23.35
24.22
24.49
23.81
25.46
23.39
24.22
24.36
38
19.93
Net margin%
18.22
17.89
17.31
18.69
18.56
17.86
17.80
15.65
15.58
16.54
13.17
16.54
17.83
30
7.619
P/E ratio (avg)x
31.52
31.84
29.50
30.60
34.06
33.13
33.83
33.94
35.44
39.65
33.52
33.94
33.48
64
29.51
EV/EBITx
14.62
16.68
19.24
22.80
24.62
26.59
27.84
31.42
36.00
37.05
21.06
31.42
25.61
13
21.11
FCF yield (avg)%
24.35
22.88
24.02
26.60
27.80
26.82
29.09
28.89
27.18
28.01
10.52
28.01
27.00
18
25.32
FCF margin%
20.65
19.78
20.37
22.25
20.97
19.47
16.49
13.61
11.00
11.28
15.56
13.61
19.63
51
1.080
FCF / Net incomex
1.011
1.008
1.119
1.266
1.309
1.342
1.572
1.577
1.599
1.659
0.620
1.577
1.325
10
26.25
ROIC%
27.34
28.31
26.27
25.57
25.47
26.64
27.86
29.27
26.91
26.68
5.36
26.91
26.79
43
4.40
Return on equity%
24.84
23.60
25.44
23.12
24.18
24.63
25.12
26.14
28.61
29.32
3.79
26.14
24.98
46
13.03
Return on assets%
14.71
13.05
10.91
11.49
10.06
9.71
11.07
11.29
8.65
7.54
25.01
9.71
10.99
61
0.55
EPSNT$
0.41
0.43
0.42
0.48
0.49
0.56
0.62
0.68
0.64
0.63
0.60
4.83%
4.84%
—
27.49
EPS growth%
15.42
13.83
12.05
9.88
8.52
8.34
8.33
6.26
7.66
8.59
22.63
8.33
8.56
36
0.37
Bookvalue per shNT$
1.04
0.97
1.00
1.07
1.14
1.23
1.28
1.40
1.41
1.36
1.18
3.62%
3.19%
—
0.25
FCF per shareNT$
1.96
2.14
2.27
2.22
2.63
2.87
3.38
3.68
3.77
3.83
1.16
7.81%
8.19%
—
0.70
Dividend per shNT$
0.25
0.26
0.27
0.28
0.24
0.24
0.23
0.21
0.20
0.21
0.65
(3.02%)
(1.71%)
—
16.05
Div yield (avg)%
8.24
8.03
8.90
10.08
12.41
14.59
13.00
13.41
15.16
17.36
14.39
14.59
12.70
30
16.33
Payout ratio%
10.16
10.86
9.24
8.22
9.33
9.17
11.03
9.68
12.10
14.75
11.64
11.03
9.92
34
120.3
Shares (diluted)M
138.4
141.2
146.2
150.6
153.0
175.4
188.5
213.7
244.3
229.4
121.3
8.43%
5.37%
23
17.71
Buyback yield%
18.32
20.05
19.54
20.79
23.11
23.05
24.69
22.58
20.05
20.42
25.86
22.58
20.61
81
0.630
D/E ratiox
1.161
1.362
1.442
1.390
1.565
1.849
1.865
2.001
2.054
2.442
0.776
2.001
1.707
79
279.0
Enterprise valueNT$M
18.40
17.70
16.19
15.66
17.27
19.12
18.23
18.95
20.23
19.24
101.5
2.18%
0.51%
7
247.8
LT debtNT$M
49.21
55.26
60.29
58.21
64.67
62.85
65.14
70.87
64.04
64.39
22.50
(0.09%)
2.27%
71
Cost of revenue
8.47%
0.98×
Operating expenses
8.95%
1.02×