159.3
RevenueNT$M
328.5
343.0
365.2
398.3
428.4
448.2
473.1
499.6
527.9
558.5
171.3
5.44%
5.96%
68
17.13
Revenue growth%
15.72
14.94
13.98
15.59
14.97
15.85
17.22
19.37
16.58
18.18
9.00
17.22
15.78
50
29.49
Gross margin%
14.61
14.44
16.55
15.74
14.01
15.15
15.33
18.20
17.85
17.35
23.68
17.35
15.53
46
21.26
Operating margin%
13.11
13.29
11.97
12.62
11.78
13.34
11.07
10.64
9.82
7.73
20.91
10.64
11.87
16
21.21
Net margin%
34.89
37.64
37.20
38.68
39.44
41.30
43.69
46.23
48.05
46.18
12.07
46.18
40.37
27
35.02
P/E ratio (avg)x
11.56
11.49
10.67
9.254
7.969
8.062
7.412
6.657
6.057
5.285
30.75
6.657
8.015
90
19.63
EV/EBITx
41.20
48.22
47.88
54.69
62.28
66.76
69.33
70.87
69.58
77.47
26.77
69.58
64.52
83
24.86
FCF yield (avg)%
26.28
28.89
30.49
30.33
33.03
34.89
36.67
36.43
36.44
34.84
4.80
36.43
33.94
62
26.96
FCF margin%
0.40
0.63
0.40
0.40
0.40
2.48
5.11
7.41
4.95
3.55
12.96
4.95
1.56
23
1.313
FCF / Net incomex
1.095
1.132
1.079
0.983
0.871
0.868
0.764
0.723
0.668
0.724
1.562
0.724
0.870
84
26.83
ROIC%
24.07
23.31
20.99
22.00
22.77
23.88
21.34
19.71
17.91
17.75
17.42
19.71
21.67
23
22.13
Return on equity%
12.88
13.67
14.62
16.79
14.84
12.71
10.24
8.63
8.92
8.87
5.00
8.92
12.80
64
12.86
Return on assets%
14.51
13.96
15.80
12.86
12.71
15.07
17.18
15.21
12.40
11.13
3.84
15.07
14.23
78
9.64
EPSNT$
8.52
8.38
9.28
9.49
10.29
10.70
12.20
14.17
15.78
18.34
10.61
12.25%
9.31%
—
6.82
EPS growth%
23.16
23.93
26.09
27.13
28.77
28.19
25.74
27.64
28.52
31.08
29.41
28.19
27.38
59
6.98
Bookvalue per shNT$
11.41
10.95
10.73
12.22
14.27
13.64
14.07
14.07
14.59
16.73
4.42
3.24%
4.10%
—
3.04
FCF per shareNT$
3.63
3.68
4.04
3.63
3.42
3.35
3.05
3.25
3.46
3.06
7.02
(2.21%)
(1.27%)
—
5.43
Dividend per shNT$
13.20
12.42
12.07
11.15
12.07
11.86
11.76
12.42
13.23
12.74
2.96
1.08%
(0.34%)
—
2.56
Div yield (avg)%
27.48
26.00
26.48
24.48
22.55
24.63
21.68
19.19
19.83
18.69
2.94
19.83
23.51
37
27.03
Payout ratio%
17.49
17.52
17.23
18.84
15.84
16.52
15.35
16.79
17.47
19.56
29.96
16.79
17.35
77
50.70
Shares (diluted)M
54.54
56.11
63.85
62.88
68.18
69.23
73.48
81.97
87.07
84.83
50.64
4.47%
5.43%
76
12.82
Buyback yield%
12.10
10.59
12.34
12.71
12.74
12.01
14.24
16.09
14.34
12.27
7.79
14.24
12.53
88
0.834
D/E ratiox
2.532
3.068
3.127
3.229
3.689
4.125
4.718
5.183
6.184
6.101
1.481
5.183
3.907
77
98.33
Enterprise valueNT$M
82.97
92.83
87.17
89.82
93.16
94.46
105.9
103.3
101.6
112.3
384.4
3.81%
3.14%
47
0.226
LT debtNT$B
0.474
0.572
0.572
0.655
0.714
0.765
0.769
0.910
0.948
1.134
0.572
9.69%
10.65%
90
Cost of revenue
5.83%
0.99×
Operating expenses
6.55%
1.06×
Goodwill & intangibles
16.02%
Property and equipment
14.60%