277.5
RevenueNT$M
183.7
195.5
207.8
219.7
233.1
256.3
271.2
291.4
316.2
339.3
307.5
7.79%
7.22%
40
11.79
Revenue growth%
24.10
23.85
23.39
22.60
23.06
21.01
21.76
23.17
25.09
25.39
27.53
23.17
23.28
30
9.25
Gross margin%
23.30
21.37
22.09
20.40
21.83
24.21
21.76
18.95
21.91
20.59
2.25
21.76
21.80
7
23.54
Operating margin%
21.97
23.53
20.78
19.65
19.48
21.39
18.50
16.05
14.62
12.27
3.54
16.05
19.57
46
17.36
Net margin%
29.76
32.51
31.87
30.34
30.71
28.69
31.39
33.79
32.93
30.91
9.39
31.39
31.15
18
13.99
P/E ratio (avg)x
39.75
35.92
39.11
36.50
35.51
39.48
44.49
48.07
51.63
53.46
34.36
48.07
39.61
43
22.70
EV/EBITx
27.28
31.50
34.92
36.78
37.18
39.17
43.42
50.54
59.32
63.07
33.10
50.54
38.17
92
18.40
FCF yield (avg)%
16.59
14.97
15.36
13.83
15.28
12.98
12.48
13.58
15.23
13.36
23.11
13.36
14.40
41
14.09
FCF margin%
8.04
8.99
11.87
9.36
8.53
7.79
5.33
8.18
9.37
12.32
4.71
8.18
8.76
74
0.936
FCF / Net incomex
1.100
1.091
1.182
1.322
1.484
1.414
1.350
1.384
1.450
1.434
0.677
1.414
1.367
83
4.49
ROIC%
21.81
20.65
22.61
23.70
22.76
23.85
25.21
24.19
21.54
21.31
17.78
23.85
22.69
15
16.76
Return on equity%
22.83
20.34
20.75
20.91
22.01
22.16
23.04
21.52
22.94
25.05
5.36
22.94
22.08
52
20.96
Return on assets%
8.11
10.39
8.44
6.94
9.08
8.61
10.30
13.29
14.00
11.91
23.00
11.91
9.69
5
2.43
EPSNT$
1.93
1.94
1.79
1.59
1.44
1.44
1.54
1.66
1.66
1.48
2.69
0.55%
(2.67%)
—
15.57
EPS growth%
7.88
9.26
11.40
13.64
12.57
13.17
15.35
17.57
19.65
21.84
10.43
17.57
13.41
39
1.89
Bookvalue per shNT$
1.23
1.31
1.46
1.64
1.88
1.86
1.98
2.23
2.10
2.28
0.95
3.91%
7.50%
—
2.61
FCF per shareNT$
2.55
2.61
2.52
2.41
2.50
2.88
3.39
3.95
3.93
3.86
3.16
9.08%
5.73%
—
1.03
Dividend per shNT$
0.62
0.62
0.59
0.59
0.51
0.51
0.51
0.51
0.45
0.48
0.64
(1.52%)
(3.64%)
—
5.75
Div yield (avg)%
6.14
6.10
9.07
10.69
11.17
9.24
11.05
10.65
11.70
13.49
17.90
11.05
10.67
12
24.04
Payout ratio%
28.38
27.36
26.20
25.48
26.80
23.80
25.81
24.41
22.67
24.11
12.22
24.11
25.65
52
46.73
Shares (diluted)M
40.78
44.02
42.72
46.09
48.36
46.02
43.07
42.95
45.28
45.07
49.41
(1.40%)
1.39%
25
12.46
Buyback yield%
29.04
31.17
31.96
30.63
29.25
26.69
24.32
21.87
24.09
24.04
3.70
24.09
27.86
81
0.121
D/E ratiox
1.464
1.450
1.624
1.690
1.811
2.170
2.325
2.579
2.515
2.837
0.583
2.515
1.991
37
185.7
Enterprise valueNT$M
40.31
44.14
49.24
56.92
66.56
80.44
96.85
115.5
137.5
143.8
71.34
16.66%
14.48%
36
93.78
LT debtNT$M
68.65
73.43
65.54
60.97
56.14
50.60
52.81
46.33
47.30
46.04
276.2
(3.89%)
(4.20%)
75
Cost of revenue
7.05%
0.98×
Operating expenses
7.70%
1.05×
Property and equipment
18.89%