620.8
RevenueNT$M
317.0
352.4
391.5
419.6
459.8
493.0
525.9
571.2
623.2
664.5
679.8
7.64%
8.78%
45
12.23
Revenue growth%
7.76
9.48
7.37
10.26
9.38
11.55
9.52
6.69
8.37
5.63
18.84
8.37
8.87
81
12.80
Gross margin%
9.37
6.66
4.00
2.03
0.55
0.70
1.96
3.91
5.08
6.35
21.73
3.91
3.95
30
26.37
Operating margin%
13.45
14.57
12.36
11.29
12.16
10.20
10.01
11.39
8.79
10.62
29.91
10.20
11.34
56
10.96
Net margin%
19.67
20.20
17.70
17.62
19.17
21.58
20.76
20.90
22.11
21.02
13.58
21.02
20.48
29
37.54
P/E ratio (avg)x
14.51
15.79
16.91
17.73
16.91
16.56
17.33
19.32
18.99
20.48
8.277
18.99
17.12
71
28.57
EV/EBITx
17.91
17.58
17.98
20.62
20.53
21.47
23.62
25.74
27.88
28.16
11.70
25.74
21.05
24
10.17
FCF yield (avg)%
20.49
19.45
22.26
22.01
22.75
20.73
22.10
21.39
23.71
25.97
4.15
22.10
22.05
7
14.90
FCF margin%
23.99
21.84
24.75
23.86
24.33
23.86
25.50
25.24
27.98
27.14
13.42
25.50
24.54
71
1.692
FCF / Net incomex
0.556
0.516
0.545
0.525
0.577
0.568
0.600
0.585
0.658
0.706
0.717
0.600
0.572
30
27.94
ROIC%
26.11
25.34
27.17
27.49
25.78
23.55
25.90
25.08
24.30
25.69
17.71
25.08
25.74
81
2.50
Return on equity%
20.86
20.02
20.72
18.39
20.85
20.45
19.36
16.41
15.46
15.30
3.94
16.41
19.69
89
10.98
Return on assets%
6.27
6.71
4.66
3.28
0.86
0.40
1.62
2.79
4.69
6.67
16.41
2.79
3.97
17
2.72
EPSNT$
2.14
2.04
1.90
1.95
1.85
1.95
1.89
1.88
1.71
1.83
3.04
(0.20%)
(1.29%)
—
12.99
EPS growth%
26.29
28.67
31.00
30.55
31.41
30.39
31.08
30.51
30.30
30.69
29.36
30.51
30.53
85
3.28
Bookvalue per shNT$
2.71
2.58
2.28
2.37
2.55
2.35
2.15
2.23
2.22
2.33
1.83
(1.79%)
(2.81%)
—
1.97
FCF per shareNT$
1.42
1.60
1.71
2.03
2.38
2.47
2.69
2.81
3.38
3.44
2.79
7.60%
9.62%
—
1.84
Dividend per shNT$
2.96
3.29
3.70
3.75
3.82
4.10
4.47
4.74
4.54
5.14
2.99
6.12%
6.85%
—
25.38
Div yield (avg)%
21.37
20.68
18.62
21.29
20.89
22.94
23.55
21.21
23.41
26.20
2.74
23.41
21.33
56
12.73
Payout ratio%
19.00
19.73
22.44
20.46
20.21
20.99
19.96
22.96
24.82
26.69
6.34
22.96
20.73
35
80.37
Shares (diluted)M
95.60
100.8
104.2
96.75
87.39
87.02
97.13
99.91
108.7
116.5
78.49
5.92%
2.31%
18
15.61
Buyback yield%
9.54
9.39
12.16
12.72
11.63
9.62
10.61
9.62
10.36
9.82
4.66
9.82
10.09
14
1.056
D/E ratiox
2.087
2.181
2.295
2.215
2.210
2.534
2.645
2.960
2.796
2.919
1.662
2.796
2.415
61
752.4
Enterprise valueNT$M
686.3
639.5
580.4
650.7
690.3
711.7
795.1
883.3
962.7
903.0
254.6
5.52%
2.92%
70
476.9
LT debtNT$M
317.4
331.1
375.9
428.0
460.0
449.5
465.0
495.6
530.7
618.1
460.8
6.08%
7.14%
28
Cost of revenue
8.58%
0.98×
Operating expenses
9.08%
1.03×
Property and equipment
14.59%