606.6
RevenueNT$M
299.3
318.6
343.6
373.9
405.9
442.8
471.4
517.6
561.1
611.1
622.8
8.53%
8.40%
85
18.42
Revenue growth%
6.39
6.29
6.05
7.28
6.53
8.46
10.81
9.54
11.12
10.69
18.17
10.69
7.87
76
15.05
Gross margin%
21.02
18.85
20.57
18.53
16.28
18.26
15.35
14.95
13.25
12.28
9.57
14.95
17.27
93
15.45
Operating margin%
22.96
24.56
26.10
26.66
24.78
27.54
29.97
30.41
30.41
28.95
11.47
29.97
27.10
29
17.18
Net margin%
31.13
33.44
31.79
34.10
31.44
31.55
30.39
30.68
29.55
27.83
10.72
30.39
31.28
82
36.99
P/E ratio (avg)x
38.63
37.82
37.81
37.51
40.46
36.17
38.65
41.47
45.55
40.57
10.91
40.57
38.64
74
32.51
EV/EBITx
29.15
27.68
31.44
35.58
35.13
33.62
36.90
33.95
38.23
36.42
33.14
36.42
34.54
21
28.62
FCF yield (avg)%
27.53
29.38
27.84
24.99
24.71
24.95
24.60
26.09
23.99
21.62
3.99
24.60
24.97
84
27.47
FCF margin%
5.18
5.23
2.75
0.82
2.45
4.73
4.12
2.53
3.70
3.51
25.38
3.70
3.61
12
1.619
FCF / Net incomex
1.562
1.441
1.402
1.258
1.246
1.266
1.156
1.137
1.213
1.233
0.363
1.213
1.252
10
4.60
ROIC%
4.87
6.83
7.67
5.23
7.57
7.90
8.83
6.55
4.30
1.54
26.86
6.55
6.69
18
7.37
Return on equity%
1.98
2.64
4.21
2.10
2.98
1.19
2.79
3.85
1.70
0.40
12.41
1.70
2.37
73
3.66
Return on assets%
21.88
21.81
21.48
21.37
23.39
24.06
26.88
26.45
26.24
25.45
22.33
26.24
23.72
76
1.68
EPSNT$
0.87
0.90
1.01
1.08
1.02
1.16
1.35
1.31
1.44
1.37
1.74
6.09%
5.64%
—
2.84
EPS growth%
3.84
3.42
1.32
3.52
6.23
8.78
6.69
5.00
2.52
3.80
27.42
5.00
3.82
40
1.78
Bookvalue per shNT$
2.77
2.80
2.83
3.30
3.37
3.55
4.00
4.33
5.23
6.29
2.41
13.30%
9.66%
—
2.09
FCF per shareNT$
2.51
2.28
2.38
2.30
2.29
2.00
2.09
1.95
2.08
2.25
0.58
(0.37%)
(1.59%)
—
2.02
Dividend per shNT$
3.00
2.99
3.18
3.52
3.64
3.72
3.91
3.80
4.20
4.37
1.27
3.68%
5.09%
—
7.85
Div yield (avg)%
6.58
3.91
5.61
8.55
8.55
6.23
6.19
4.17
1.51
4.39
7.81
4.39
5.90
70
17.38
Payout ratio%
8.13
6.61
4.55
1.90
2.94
5.38
3.10
0.62
0.40
0.40
11.41
0.62
3.02
75
143.2
Shares (diluted)M
222.5
224.2
232.5
273.9
305.4
330.7
384.5
397.8
440.8
458.0
147.8
8.44%
8.88%
86
11.55
Buyback yield%
26.49
28.06
28.73
26.59
23.80
23.23
21.02
19.17
21.30
21.67
5.67
21.30
23.51
77
1.572
D/E ratiox
0.972
0.847
0.807
0.855
0.909
0.935
0.895
0.796
0.732
0.674
1.540
0.796
0.851
28
176.0
Enterprise valueNT$M
195.8
210.0
220.7
210.7
220.2
204.0
193.9
202.5
173.8
150.2
742.4
(7.36%)
(3.93%)
23
693.2
LT debtNT$M
610.0
584.3
592.3
545.4
552.8
591.3
657.1
626.5
634.4
614.7
239.1
2.14%
(1.20%)
94
Cost of revenue
8.18%
0.98×
Operating expenses
9.27%
1.08×
Property and equipment
13.49%