812.3
RevenueNT$M
685.6
719.2
737.9
758.8
772.4
785.8
803.3
833.2
870.9
904.6
880.6
3.21%
3.20%
64
4.69
Revenue growth%
7.27
7.56
7.58
5.99
6.02
6.07
5.74
5.26
2.96
3.08
4.57
5.26
6.01
46
14.76
Gross margin%
4.23
5.51
6.15
7.76
7.12
6.71
8.50
8.70
5.79
3.53
16.48
6.71
6.43
52
19.43
Operating margin%
13.58
11.67
13.99
11.42
12.16
13.46
11.10
13.21
12.68
14.17
7.91
13.21
12.94
23
26.96
Net margin%
12.59
12.22
14.21
11.78
13.04
11.75
10.95
12.46
11.26
8.95
17.96
11.26
12.00
17
23.86
P/E ratio (avg)x
50.89
56.84
63.54
66.97
78.52
83.65
93.63
110.4
127.3
135.6
17.70
110.4
81.09
79
14.08
EV/EBITx
43.20
52.27
56.13
66.07
65.07
70.91
82.20
90.48
106.6
109.6
14.84
90.48
68.49
81
4.47
FCF yield (avg)%
17.03
19.51
21.79
22.27
24.68
22.12
22.37
22.61
24.68
24.04
16.13
22.61
22.32
57
20.75
FCF margin%
15.68
12.81
11.77
8.93
7.19
5.42
4.43
5.09
4.95
2.93
4.15
4.95
6.31
19
0.348
FCF / Net incomex
1.258
1.234
1.260
1.319
1.265
1.133
1.019
0.918
0.825
0.877
1.747
0.918
1.184
88
18.74
ROIC%
18.37
19.14
21.13
20.77
21.63
23.64
22.99
20.61
19.71
20.96
15.14
20.96
20.86
79
6.98
Return on equity%
6.63
7.76
7.34
6.03
6.15
4.30
5.19
4.28
7.27
9.79
13.25
5.19
6.39
41
26.19
Return on assets%
19.10
16.21
16.97
18.95
16.39
15.30
13.75
11.69
12.43
9.76
23.83
12.43
15.76
72
2.35
EPSNT$
8.25
9.18
8.94
8.92
10.42
12.41
12.76
14.58
15.09
17.40
2.52
10.78%
8.09%
—
3.68
EPS growth%
17.06
16.48
14.27
11.68
14.05
15.30
15.82
17.50
19.16
17.61
7.22
17.50
16.15
81
2.81
Bookvalue per shNT$
4.56
4.31
4.75
4.31
4.05
4.35
4.15
3.94
3.73
3.78
6.74
(1.38%)
(2.87%)
—
7.45
FCF per shareNT$
8.15
7.46
7.43
7.99
8.18
8.09
8.16
7.27
7.12
7.04
5.86
(2.97%)
(2.52%)
—
5.87
Dividend per shNT$
2.91
2.68
2.87
2.86
2.56
2.26
2.25
2.07
2.00
1.77
2.93
(7.16%)
(4.61%)
—
23.34
Div yield (avg)%
15.06
17.88
15.90
15.92
17.70
17.16
17.37
19.44
20.91
18.80
20.75
18.80
17.54
68
12.69
Payout ratio%
2.76
0.40
0.40
0.40
0.40
1.60
3.59
2.01
0.44
0.40
18.93
1.60
0.42
17
78.60
Shares (diluted)M
130.9
130.7
139.1
150.2
172.2
189.9
200.7
223.3
225.2
249.9
77.52
7.73%
8.29%
18
20.48
Buyback yield%
24.52
22.80
24.82
22.12
19.29
16.98
15.78
13.72
15.42
16.40
16.02
15.78
18.14
13
1.189
D/E ratiox
0.683
0.628
0.623
0.619
0.592
0.598
0.578
0.545
0.591
0.544
1.286
0.578
0.595
74
176.5
Enterprise valueNT$M
189.3
206.1
192.7
179.6
180.6
169.3
163.3
154.1
161.2
182.0
557.2
0.15%
(0.20%)
18
0.473
LT debtNT$B
0.552
0.655
0.779
0.832
0.889
0.865
0.890
1.022
1.071
1.101
0.136
4.37%
7.26%
63
Cost of revenue
2.91%
0.97×
Operating expenses
3.56%
1.04×
Property and equipment
15.97%