486.9
RevenueNT$M
511.6
539.5
566.8
596.2
646.0
694.9
733.8
772.8
840.4
894.5
526.9
6.72%
6.31%
60
21.25
Revenue growth%
2.71
3.53
1.89
1.84
2.79
4.75
4.19
6.66
6.10
7.47
7.09
6.10
3.86
80
5.14
Gross margin%
8.66
11.08
11.51
11.45
9.74
7.69
7.43
4.83
2.18
0.40
17.07
4.83
8.17
60
18.24
Operating margin%
23.24
24.79
25.18
24.92
25.86
27.54
29.92
30.82
33.17
33.59
16.35
30.82
26.70
8
18.72
Net margin%
9.79
12.77
14.60
13.20
13.38
15.68
14.86
17.38
20.18
22.10
2.79
17.38
14.73
67
8.107
P/E ratio (avg)x
37.56
40.06
44.77
47.63
45.35
48.79
52.84
58.95
65.77
72.38
21.54
58.95
48.21
66
15.95
EV/EBITx
36.67
35.66
41.15
43.69
43.01
46.30
45.72
44.73
44.04
46.62
29.06
45.72
43.86
59
3.67
FCF yield (avg)%
25.85
28.06
25.99
23.42
21.38
21.03
23.40
20.53
22.17
22.53
2.82
22.17
22.96
84
10.92
FCF margin%
13.51
11.23
10.84
12.31
13.64
15.33
12.65
12.23
11.99
14.83
15.56
12.65
12.48
89
1.379
FCF / Net incomex
0.852
0.915
0.934
0.949
1.039
1.170
1.305
1.232
1.429
1.490
0.842
1.305
1.104
17
6.78
ROIC%
37.50
35.87
33.15
33.37
31.86
31.33
31.61
30.21
29.68
31.28
13.45
31.28
31.74
67
11.18
Return on equity%
17.43
18.83
17.01
15.18
12.46
12.96
14.20
17.17
14.90
13.98
13.60
14.20
15.04
38
2.26
Return on assets%
11.89
12.15
12.03
13.98
11.62
11.76
11.94
12.80
14.37
14.18
5.29
12.80
12.09
25
5.99
EPSNT$
11.62
13.25
13.08
12.76
12.25
12.09
11.96
12.45
13.34
13.77
6.21
2.36%
2.52%
—
27.92
EPS growth%
1.40
1.26
2.73
5.72
4.24
2.35
0.40
1.50
2.51
1.98
18.84
1.98
2.17
34
1.43
Bookvalue per shNT$
7.43
7.70
7.66
7.19
6.28
6.63
6.06
5.98
5.40
5.13
6.99
(3.94%)
(3.71%)
—
2.54
FCF per shareNT$
11.99
13.65
15.60
16.99
17.87
17.80
19.86
21.84
25.18
30.31
1.47
11.15%
9.98%
—
4.67
Dividend per shNT$
5.20
5.12
5.33
4.77
4.18
3.84
3.36
2.92
2.72
2.41
5.51
(10.42%)
(6.94%)
—
25.38
Div yield (avg)%
17.12
18.33
17.64
18.10
20.00
21.26
19.71
19.48
18.74
16.91
14.15
19.48
18.54
79
17.47
Payout ratio%
16.06
17.16
15.53
16.70
19.67
18.93
19.44
21.35
18.54
16.53
2.12
18.93
17.85
50
51.88
Shares (diluted)M
50.15
46.95
52.55
51.92
49.68
48.07
42.90
46.42
41.22
43.78
50.99
(2.50%)
(1.71%)
72
5.12
Buyback yield%
17.21
15.61
13.41
12.10
14.33
12.56
11.81
14.44
16.28
16.64
18.09
14.44
14.39
62
0.202
D/E ratiox
0.669
0.782
0.750
0.775
0.895
0.923
0.979
1.137
1.324
1.298
1.781
1.137
0.909
47
0.551
Enterprise valueNT$B
0.553
0.605
0.681
0.796
0.919
1.030
1.236
1.422
1.610
1.889
0.079
15.50%
13.45%
48
164.3
LT debtNT$M
360.9
336.2
328.0
360.2
404.4
392.6
393.3
444.8
498.9
523.6
395.2
5.31%
2.71%
31
Cost of revenue
6.35%
1.00×
Operating expenses
6.42%
1.01×
Goodwill & intangibles
18.33%
Spread over hurdle
46.66%