373.9
RevenueNT$M
478.0
502.6
537.4
557.9
582.9
624.8
644.6
689.9
716.8
737.9
414.1
4.83%
5.10%
47
15.79
Revenue growth%
3.04
4.69
6.07
9.06
8.97
9.50
7.19
9.23
10.29
13.09
5.92
9.50
9.01
76
29.08
Gross margin%
9.94
10.63
7.85
6.60
5.29
7.75
8.30
5.64
6.84
4.63
19.24
6.84
7.29
16
12.39
Operating margin%
11.85
8.94
9.03
7.93
4.98
5.61
4.08
1.55
0.40
0.40
9.90
1.55
5.29
64
20.95
Net margin%
30.90
32.59
30.63
31.74
32.82
33.00
30.20
27.73
29.74
32.71
9.57
30.20
31.32
88
31.71
P/E ratio (avg)x
23.28
21.66
21.24
21.67
19.66
16.57
15.87
15.37
15.89
15.00
24.39
15.87
18.11
32
20.25
EV/EBITx
13.59
15.54
16.14
16.66
18.86
18.57
20.26
21.59
24.96
28.82
36.73
21.59
18.72
31
10.12
FCF yield (avg)%
24.48
23.14
20.75
20.45
22.08
23.66
26.04
27.06
28.76
27.90
6.18
27.06
24.07
77
15.35
FCF margin%
5.70
5.27
6.26
7.03
8.88
5.98
4.31
6.18
8.23
7.53
15.94
6.18
6.22
77
0.838
FCF / Net incomex
1.252
1.248
1.299
1.527
1.733
1.660
1.935
2.165
2.365
2.491
1.280
2.165
1.697
31
11.70
ROIC%
23.28
20.63
23.49
21.61
18.61
20.38
23.30
23.90
23.00
20.34
29.75
23.00
22.30
37
7.03
Return on equity%
5.16
5.87
2.95
5.66
6.42
7.08
4.70
2.33
0.40
0.40
27.28
2.33
4.93
81
21.37
Return on assets%
22.30
23.56
21.14
20.30
20.24
21.51
19.91
16.98
14.86
13.88
27.44
16.98
20.27
18
3.54
EPSNT$
6.06
5.98
6.49
7.73
8.41
8.74
10.01
11.77
12.35
13.87
3.63
10.52%
8.62%
—
19.73
EPS growth%
20.40
18.02
15.96
17.82
15.71
12.89
10.12
9.92
7.76
9.91
18.85
9.92
14.30
90
3.85
Bookvalue per shNT$
1.24
1.24
1.22
1.27
1.31
1.55
1.57
1.85
2.01
2.02
4.13
8.98%
6.53%
—
2.41
FCF per shareNT$
4.98
6.01
6.58
6.59
7.23
7.17
7.10
7.99
8.45
8.29
4.19
2.76%
6.96%
—
2.20
Dividend per shNT$
3.52
3.95
4.46
5.23
5.25
4.97
5.47
5.97
6.01
6.07
3.69
2.95%
6.66%
—
29.52
Div yield (avg)%
8.18
11.14
10.62
8.95
6.15
7.98
6.68
9.66
9.78
6.98
8.04
7.98
8.56
79
2.59
Payout ratio%
21.74
21.79
21.99
24.05
22.42
20.13
21.38
24.32
25.37
26.70
16.83
24.32
22.20
37
53.27
Shares (diluted)M
45.20
39.94
38.13
35.98
39.58
42.45
41.88
45.86
44.73
47.44
52.11
3.69%
0.17%
7
7.34
Buyback yield%
24.92
27.88
30.36
30.79
33.72
32.17
31.59
30.13
32.57
34.77
20.28
32.17
31.19
79
0.674
D/E ratiox
1.479
1.262
1.362
1.150
1.111
0.950
0.890
0.779
0.818
0.812
1.467
0.818
1.030
11
480.0
Enterprise valueNT$M
255.2
239.5
221.6
223.0
224.4
228.0
227.8
232.9
253.7
247.2
92.68
1.95%
(0.13%)
93
760.3
LT debtNT$M
729.3
803.1
806.0
779.5
779.0
822.5
785.5
790.7
883.6
849.7
457.7
1.75%
2.39%
65
Cost of revenue
5.25%
1.01×
Operating expenses
4.65%
0.96×