596.6
RevenueNT$M
421.9
459.5
485.9
528.1
578.2
624.9
676.2
717.7
778.2
824.6
622.2
7.36%
7.96%
61
6.39
Revenue growth%
22.33
21.39
19.10
18.62
18.18
17.09
19.83
20.73
18.13
17.52
11.64
18.13
18.86
58
27.44
Gross margin%
20.62
23.54
22.95
24.75
25.94
26.54
26.46
27.76
30.30
29.84
14.21
27.76
26.20
13
2.55
Operating margin%
29.62
28.88
29.98
30.88
27.91
29.31
30.58
31.00
33.73
33.41
28.71
31.00
30.28
30
21.37
Net margin%
17.96
17.11
17.77
18.32
21.08
22.58
25.12
27.99
25.08
25.28
4.74
25.12
21.83
36
8.922
P/E ratio (avg)x
23.30
27.52
27.70
26.76
27.69
28.38
27.70
26.77
26.39
31.35
16.99
27.70
27.61
63
8.708
EV/EBITx
35.03
33.79
36.70
36.29
34.00
33.89
30.99
33.69
34.95
34.97
26.34
33.89
34.47
20
7.75
FCF yield (avg)%
13.99
15.32
15.55
14.00
12.71
11.11
9.20
6.55
7.52
10.41
4.81
9.20
11.91
41
25.54
FCF margin%
18.50
20.36
20.03
21.64
22.07
23.38
21.39
20.92
20.70
21.15
3.38
21.15
21.03
37
1.566
FCF / Net incomex
1.222
1.444
1.486
1.481
1.517
1.530
1.633
1.658
1.974
2.008
1.148
1.658
1.524
90
6.03
ROIC%
9.14
11.44
9.82
12.00
12.70
10.00
12.92
14.86
12.09
11.15
3.26
12.09
11.72
76
7.71
Return on equity%
25.30
25.30
27.73
26.54
24.58
26.11
27.63
28.99
27.69
25.89
13.22
27.63
26.32
50
22.33
Return on assets%
17.45
18.06
15.61
15.72
18.47
16.14
18.50
15.65
15.53
14.33
19.50
15.65
15.93
93
3.83
EPSNT$
5.13
5.33
6.11
6.91
7.63
8.64
9.55
9.53
10.60
10.70
3.96
7.00%
8.31%
—
29.46
EPS growth%
3.88
6.66
8.54
9.88
7.83
8.83
9.30
7.51
6.50
6.80
29.60
7.51
7.67
42
7.01
Bookvalue per shNT$
1.74
1.78
1.65
1.62
1.47
1.58
1.63
1.66
1.71
1.50
6.44
0.43%
(2.25%)
—
8.01
FCF per shareNT$
8.81
8.84
10.31
12.07
11.65
13.02
14.36
14.33
16.58
17.67
1.73
8.69%
7.67%
—
8.06
Dividend per shNT$
4.94
5.58
6.29
5.96
5.98
6.26
7.25
7.37
8.19
8.65
4.18
7.68%
7.37%
—
25.15
Div yield (avg)%
2.81
2.83
4.40
6.17
7.44
7.89
10.04
9.70
8.83
8.86
15.40
8.86
7.66
70
18.52
Payout ratio%
15.96
16.20
18.05
18.05
16.44
17.53
20.49
22.02
22.75
24.70
27.29
22.02
18.05
20
71.18
Shares (diluted)M
83.07
85.96
98.21
103.2
97.70
95.06
94.13
109.2
121.2
115.0
71.61
3.31%
4.18%
54
12.43
Buyback yield%
5.52
6.56
5.29
3.22
5.43
4.99
6.95
4.90
4.26
1.41
19.56
4.90
5.14
80
1.573
D/E ratiox
0.689
0.759
0.735
0.819
0.878
1.003
0.984
1.066
1.242
1.313
1.175
1.066
0.931
7
699.0
Enterprise valueNT$M
266.7
271.5
292.8
282.4
254.4
264.6
299.4
290.0
321.9
363.2
358.2
7.38%
2.70%
9
0.751
LT debtNT$B
1.238
1.253
1.332
1.285
1.532
1.655
1.680
1.757
2.058
2.422
0.398
9.59%
7.88%
53
Cost of revenue
7.96%
1.00×
Operating expenses
7.84%
0.99×