521.8
RevenueNT$M
256.9
275.1
292.6
305.0
322.2
332.0
343.5
367.6
383.1
398.5
558.2
4.34%
5.12%
45
4.87
Revenue growth%
24.11
23.54
23.82
25.17
23.83
22.81
21.34
20.38
22.57
22.41
11.70
22.41
23.17
43
17.28
Gross margin%
7.87
8.98
8.74
6.60
7.99
6.67
7.02
8.24
8.14
11.04
12.82
8.14
8.07
32
5.63
Operating margin%
2.61
4.32
6.34
7.23
5.70
7.34
8.42
11.32
12.42
13.44
24.84
11.32
7.29
49
2.48
Net margin%
17.02
16.83
16.30
16.01
14.85
17.73
18.44
19.06
20.87
23.67
16.22
19.06
17.37
39
36.13
P/E ratio (avg)x
12.17
13.64
14.51
15.28
16.60
14.92
14.58
14.02
14.20
14.55
35.66
14.55
14.53
30
23.84
EV/EBITx
24.09
24.07
24.67
25.93
23.99
25.39
28.04
26.46
29.08
33.15
37.38
28.04
25.66
47
26.19
FCF yield (avg)%
11.55
11.32
12.93
15.05
15.05
14.83
13.53
16.06
14.12
12.04
17.96
14.12
13.82
21
21.45
FCF margin%
18.52
15.86
13.19
10.28
8.11
8.94
8.58
7.16
8.95
5.99
6.82
8.58
8.94
66
0.845
FCF / Net incomex
0.323
0.291
0.256
0.269
0.290
0.274
0.299
0.322
0.323
0.321
0.813
0.321
0.295
88
7.36
ROIC%
13.98
11.77
14.53
13.70
15.06
14.33
15.12
15.92
16.40
17.73
29.30
15.92
14.80
92
18.89
Return on equity%
5.80
3.69
6.09
6.00
6.46
9.17
11.87
12.02
11.09
8.78
27.98
11.09
7.62
6
2.60
Return on assets%
15.36
13.80
16.37
18.40
16.44
14.01
14.24
15.43
18.31
18.89
23.52
15.43
15.90
26
2.55
EPSNT$
1.99
2.30
2.45
2.82
2.77
3.07
3.21
3.45
3.57
3.75
2.68
6.23%
7.91%
—
21.10
EPS growth%
25.40
26.18
28.99
27.19
24.52
26.03
27.93
29.70
28.78
26.61
7.46
27.93
26.90
83
3.15
Bookvalue per shNT$
2.98
2.71
2.66
2.50
2.44
2.27
2.35
2.51
2.36
2.57
2.26
1.04%
(2.81%)
—
3.33
FCF per shareNT$
1.07
1.18
1.14
1.14
1.15
1.18
1.42
1.63
1.60
1.92
1.69
10.73%
6.06%
—
1.71
Dividend per shNT$
1.24
1.41
1.49
1.82
1.80
1.77
1.92
2.17
2.49
2.87
2.52
9.80%
8.83%
—
12.12
Div yield (avg)%
7.75
6.13
3.45
1.92
3.54
5.72
6.51
6.82
9.61
11.76
11.48
6.82
6.32
84
20.88
Payout ratio%
29.23
30.59
28.58
27.35
29.01
30.70
28.42
31.39
28.62
30.49
28.36
30.49
29.12
75
97.06
Shares (diluted)M
80.91
83.65
76.75
78.94
83.83
83.97
90.21
79.56
76.51
78.66
97.11
(1.27%)
(0.13%)
6
18.91
Buyback yield%
26.06
26.37
23.40
20.61
20.39
21.93
23.51
26.49
28.24
29.79
19.66
26.49
24.78
29
0.453
D/E ratiox
2.873
3.233
3.760
3.714
3.547
4.182
4.762
4.642
5.088
5.308
1.120
4.762
3.971
52
0.110
Enterprise valueNT$B
0.593
0.697
0.746
0.728
0.843
0.903
1.003
1.172
1.377
1.470
0.456
11.75%
10.79%
59
317.9
LT debtNT$M
587.2
585.5
661.8
626.4
643.0
673.1
660.2
688.6
688.7
713.1
81.59
2.09%
2.66%
85
Cost of revenue
5.28%
1.02×
Operating expenses
4.77%
0.97×
Property and equipment
18.76%