557.6
RevenueNT$M
352.0
369.2
386.9
406.7
417.3
440.2
451.8
458.8
476.4
491.8
614.4
3.34%
3.72%
7
17.89
Revenue growth%
11.39
9.44
10.87
11.85
11.16
9.34
6.85
5.32
7.82
10.38
4.52
7.82
9.91
23
9.48
Gross margin%
22.34
22.63
23.39
21.76
20.35
17.51
20.12
17.60
15.95
17.45
5.47
17.51
20.23
7
20.89
Operating margin%
19.77
19.03
17.35
14.69
15.53
17.60
18.97
16.73
14.24
15.72
15.48
16.73
17.04
14
22.48
Net margin%
19.29
18.85
18.41
19.91
19.35
17.19
15.20
16.24
14.56
17.37
14.48
16.24
17.89
65
27.76
P/E ratio (avg)x
13.44
14.99
16.92
19.72
18.81
18.52
20.29
19.69
18.69
21.87
24.71
19.69
18.75
78
31.65
EV/EBITx
27.71
30.30
30.95
34.12
37.57
36.65
35.94
37.10
42.83
48.47
25.63
37.10
36.29
65
16.32
FCF yield (avg)%
3.23
3.38
2.38
0.40
0.40
1.65
0.40
2.88
2.01
0.40
8.42
1.65
1.83
33
28.80
FCF margin%
18.79
21.16
18.69
16.44
14.87
15.52
13.02
15.58
15.04
13.74
22.77
15.04
15.55
34
1.277
FCF / Net incomex
0.288
0.315
0.349
0.368
0.380
0.430
0.493
0.474
0.484
0.447
1.489
0.474
0.405
58
18.48
ROIC%
2.28
3.50
1.32
0.40
3.29
3.49
2.81
2.42
2.43
2.85
10.41
2.81
2.62
57
9.79
Return on equity%
8.17
7.57
8.53
10.33
12.33
15.16
12.57
14.68
14.75
12.89
13.58
14.68
12.45
55
17.58
Return on assets%
13.43
12.24
13.13
14.94
13.99
14.23
16.66
13.70
15.57
17.73
20.71
15.57
14.11
77
0.45
EPSNT$
1.93
2.14
2.18
2.33
2.45
2.75
3.08
3.27
3.62
3.78
0.50
9.04%
8.53%
—
6.83
EPS growth%
29.16
29.89
32.18
31.37
32.49
31.65
30.10
29.61
28.28
25.64
28.09
29.61
29.99
42
1.64
Bookvalue per shNT$
2.63
2.57
3.02
3.19
3.51
3.52
4.13
4.18
4.33
4.41
1.23
4.72%
5.91%
—
0.52
FCF per shareNT$
2.85
3.22
3.03
2.87
2.66
2.88
2.69
3.00
3.21
3.45
0.85
5.36%
2.43%
—
0.68
Dividend per shNT$
2.92
3.23
3.02
2.89
2.66
2.60
2.33
2.30
2.52
2.25
2.46
(3.23%)
(2.14%)
—
24.26
Div yield (avg)%
35.59
33.65
32.89
32.52
29.91
28.89
30.40
33.27
34.52
31.99
11.45
31.99
32.70
88
11.92
Payout ratio%
12.34
10.51
7.82
9.09
7.63
5.47
5.32
6.62
3.93
1.01
8.77
5.32
7.13
54
80.72
Shares (diluted)M
61.89
58.44
52.25
51.33
53.07
52.06
47.33
51.68
48.35
51.68
81.28
(0.53%)
(2.59%)
14
16.10
Buyback yield%
1.49
2.21
5.12
3.92
6.16
4.90
4.98
4.47
2.71
0.40
29.10
4.47
4.19
40
0.849
D/E ratiox
0.378
0.418
0.394
0.438
0.418
0.406
0.409
0.444
0.505
0.528
0.651
0.444
0.418
87
393.0
Enterprise valueNT$M
351.3
348.0
384.8
404.2
381.3
377.8
398.3
401.7
431.6
409.4
271.3
1.43%
2.29%
51
218.1
LT debtNT$M
343.6
347.8
345.6
331.7
359.2
341.4
339.9
338.6
300.1
300.5
39.29
(3.51%)
(1.40%)
6
Cost of revenue
3.91%
1.02×
Operating expenses
3.73%
1.00×
Property and equipment
15.81%