567.3
RevenueNT$M
424.7
455.1
481.9
510.5
554.6
600.9
656.0
687.8
735.5
790.1
591.6
7.34%
7.05%
82
26.97
Revenue growth%
21.77
19.03
16.71
19.40
17.56
17.92
19.48
20.84
22.10
22.29
22.98
20.84
19.44
45
3.60
Gross margin%
19.27
21.16
20.94
22.87
20.16
21.25
19.64
17.47
19.07
21.29
20.06
19.64
20.55
51
25.28
Operating margin%
9.99
8.33
8.56
10.40
10.11
10.99
13.70
11.73
14.43
11.64
17.17
11.73
10.70
59
5.12
Net margin%
20.88
22.34
24.33
23.51
25.15
26.10
28.36
29.60
27.55
26.36
16.19
27.55
25.62
44
9.302
P/E ratio (avg)x
19.20
16.69
16.24
16.35
16.88
15.16
14.07
13.52
11.99
10.44
34.79
13.52
15.70
36
6.772
EV/EBITx
6.556
6.858
6.376
6.293
6.792
6.637
5.926
6.325
5.610
5.859
17.83
5.926
6.350
50
29.84
FCF yield (avg)%
33.04
30.65
30.06
27.70
27.82
27.32
27.91
27.69
29.33
28.00
25.83
27.91
27.96
67
26.29
FCF margin%
22.63
22.68
24.00
24.12
26.12
25.96
28.14
31.05
32.42
33.45
9.63
31.05
26.04
40
1.168
FCF / Net incomex
0.770
0.810
0.759
0.792
0.805
0.815
0.876
0.856
0.922
0.995
0.690
0.876
0.812
58
23.34
ROIC%
14.53
12.47
12.24
11.47
10.65
11.36
12.42
14.99
13.10
13.26
19.57
13.10
12.44
88
6.17
Return on equity%
5.03
6.50
8.28
8.30
10.21
8.30
7.06
5.38
6.85
4.31
9.03
6.85
6.96
47
25.78
Return on assets%
0.40
2.56
1.25
3.23
1.14
0.40
2.12
5.10
3.56
5.42
21.62
3.56
2.34
68
1.70
EPSNT$
1.78
1.68
1.47
1.47
1.39
1.53
1.38
1.50
1.57
1.50
1.83
1.52%
(2.34%)
—
17.19
EPS growth%
15.30
17.86
16.62
16.60
19.11
18.33
21.07
20.00
22.45
21.02
13.78
21.02
18.72
26
1.51
Bookvalue per shNT$
3.51
4.11
4.62
4.34
4.57
4.81
4.78
5.43
5.30
6.08
0.59
5.86%
6.68%
—
1.72
FCF per shareNT$
0.65
0.72
0.82
0.84
0.87
1.05
1.27
1.30
1.39
1.57
1.27
12.50%
9.51%
—
2.19
Dividend per shNT$
2.20
2.00
2.19
2.22
2.05
1.95
1.73
1.68
1.84
1.95
2.17
(1.07%)
(0.39%)
—
2.60
Div yield (avg)%
23.93
22.49
24.07
26.75
28.60
29.57
27.95
26.76
27.32
26.25
20.86
27.32
26.76
44
8.47
Payout ratio%
6.17
7.09
7.75
5.72
6.05
4.93
2.02
3.14
2.67
1.92
2.91
2.67
5.33
21
144.1
Shares (diluted)M
122.1
133.3
125.7
116.7
111.7
109.7
96.46
93.94
99.40
105.0
144.6
(1.22%)
(2.09%)
26
17.03
Buyback yield%
11.72
9.02
8.49
10.32
11.39
10.04
12.07
9.86
7.86
9.52
28.66
9.86
9.95
42
0.492
D/E ratiox
1.486
1.653
1.791
1.660
1.773
1.681
1.556
1.453
1.584
1.643
1.132
1.584
1.648
86
152.2
Enterprise valueNT$M
212.7
211.0
211.7
215.5
217.6
214.5
199.9
186.8
172.1
189.6
51.68
(2.72%)
(0.55%)
67
116.9
LT debtNT$M
69.67
84.00
93.95
101.7
113.4
112.3
128.5
138.7
154.3
169.9
290.0
8.43%
11.05%
91
Cost of revenue
7.18%
1.01×
Operating expenses
6.20%
0.92×