403.9
RevenueNT$M
323.5
342.2
359.4
376.0
387.6
405.4
418.0
428.8
444.9
469.2
437.2
3.89%
4.29%
70
15.26
Revenue growth%
22.75
22.91
21.67
22.24
22.26
20.09
18.39
18.86
16.54
15.47
8.57
18.39
20.88
44
24.78
Gross margin%
24.12
26.84
29.71
30.80
28.24
28.18
29.78
29.10
27.85
28.24
6.43
28.24
28.24
26
8.31
Operating margin%
11.01
12.22
11.49
11.40
9.79
9.64
7.06
9.55
12.08
10.67
5.83
9.64
10.84
7
8.50
Net margin%
15.72
16.28
14.26
15.84
18.60
20.59
18.04
16.17
19.12
18.08
21.25
18.08
17.16
81
15.97
P/E ratio (avg)x
17.84
18.76
21.91
24.92
25.03
25.50
26.27
30.35
31.31
31.48
33.29
30.35
25.26
71
33.93
EV/EBITx
28.63
28.87
31.49
35.46
37.09
37.39
35.77
36.12
42.61
46.49
16.39
37.39
35.95
51
15.08
FCF yield (avg)%
12.78
13.91
11.02
10.46
8.53
7.77
5.44
8.31
7.32
5.11
7.65
7.32
8.42
47
23.49
FCF margin%
28.88
30.83
29.84
31.22
30.67
30.50
31.11
28.40
31.15
32.24
4.19
31.11
30.75
64
1.698
FCF / Net incomex
1.787
1.825
1.971
2.175
2.125
2.149
2.249
2.408
2.791
3.086
0.529
2.408
2.162
61
5.83
ROIC%
21.50
21.82
24.33
23.04
23.27
22.80
20.79
21.19
18.69
20.21
8.17
20.79
21.66
17
15.67
Return on equity%
4.09
5.06
5.71
6.49
4.96
5.68
6.64
6.31
4.37
1.48
2.74
5.68
5.37
29
2.93
Return on assets%
19.89
19.23
16.30
15.88
12.97
13.68
14.45
12.39
12.73
10.20
24.75
12.73
14.07
51
2.39
EPSNT$
6.21
6.82
6.92
6.73
7.03
7.79
8.82
10.39
10.20
12.21
2.47
11.67%
8.99%
—
26.42
EPS growth%
20.78
17.84
16.46
14.39
14.87
13.60
16.44
17.94
16.78
15.28
9.54
16.44
16.45
8
0.99
Bookvalue per shNT$
1.07
1.12
1.08
1.17
1.20
1.27
1.41
1.34
1.36
1.45
3.25
3.83%
2.53%
—
1.45
FCF per shareNT$
1.58
1.52
1.55
1.72
1.76
1.95
2.18
2.11
1.87
1.72
1.90
(0.53%)
1.44%
—
2.84
Dividend per shNT$
0.74
0.76
0.84
0.84
0.78
0.79
0.87
0.78
0.70
0.68
1.63
(2.71%)
(1.85%)
—
5.29
Div yield (avg)%
2.78
3.07
4.34
5.64
5.22
5.94
4.00
1.74
0.71
1.45
11.08
1.74
3.53
89
11.59
Payout ratio%
19.84
18.73
20.31
19.58
19.67
19.39
16.82
17.50
16.03
18.30
23.61
17.50
19.06
89
47.28
Shares (diluted)M
78.19
84.80
99.86
114.7
130.1
135.7
135.7
151.1
167.1
172.5
45.60
5.81%
9.43%
66
19.65
Buyback yield%
19.84
19.30
22.01
23.26
24.73
27.06
24.25
26.02
26.68
29.38
22.77
26.68
24.49
91
0.124
D/E ratiox
0.441
0.410
0.445
0.451
0.414
0.460
0.437
0.461
0.434
0.457
1.605
0.457
0.443
25
480.7
Enterprise valueNT$M
215.4
249.6
267.2
278.9
309.2
309.5
356.0
383.1
398.8
445.6
201.2
7.59%
8.21%
71
407.4
LT debtNT$M
311.1
311.5
355.0
377.0
421.6
427.4
455.9
473.3
452.1
497.4
485.1
3.36%
5.49%
80
Cost of revenue
4.50%
1.02×
Operating expenses
4.43%
1.01×
Property and equipment
17.12%