285.9
RevenueNT$M
270.4
285.2
291.1
310.3
326.6
349.0
368.9
391.7
406.3
433.6
319.0
5.83%
5.24%
74
16.35
Revenue growth%
17.29
18.86
17.54
20.43
21.41
21.15
23.01
22.31
24.95
26.56
26.85
23.01
21.28
34
11.12
Gross margin%
16.57
16.27
18.03
16.08
17.73
16.71
17.12
18.21
20.14
21.47
16.00
18.21
17.43
50
21.86
Operating margin%
15.06
13.58
15.63
16.57
19.07
18.50
16.08
16.76
14.81
17.22
26.89
16.76
16.33
54
29.63
Net margin%
22.94
21.11
22.23
20.77
19.23
18.56
19.16
20.48
19.68
18.94
7.11
19.16
20.08
50
7.809
P/E ratio (avg)x
31.29
34.72
37.29
40.07
36.65
34.40
35.37
40.10
43.94
46.49
23.67
40.10
36.97
53
10.81
EV/EBITx
25.43
25.87
26.87
25.55
28.20
26.35
26.14
25.83
23.43
26.14
8.510
26.14
26.00
24
25.87
FCF yield (avg)%
20.12
18.23
16.59
15.75
14.05
16.38
18.97
20.92
23.63
21.95
23.75
20.92
18.60
47
8.78
FCF margin%
6.58
8.84
10.18
10.47
10.70
11.17
11.09
11.54
13.83
12.93
26.32
11.54
10.90
32
0.855
FCF / Net incomex
1.596
1.414
1.503
1.432
1.266
1.186
1.254
1.205
1.069
0.997
0.457
1.186
1.260
64
25.65
ROIC%
16.27
18.67
15.68
18.29
18.96
17.72
15.98
13.50
11.66
12.11
9.40
13.50
16.12
91
14.83
Return on equity%
26.67
24.19
26.16
27.68
30.63
33.48
31.89
30.90
32.96
33.41
3.53
32.96
30.76
91
28.29
Return on assets%
5.59
2.80
5.06
2.86
5.24
5.57
2.71
3.74
3.34
4.75
29.09
3.74
4.25
51
1.85
EPSNT$
8.57
9.18
10.29
10.91
13.01
15.35
16.95
17.46
21.20
21.87
1.94
10.95%
11.72%
—
17.47
EPS growth%
9.41
7.83
7.76
9.37
10.50
12.96
15.04
17.20
19.25
21.34
14.10
17.20
11.73
93
1.46
Bookvalue per shNT$
3.64
3.51
3.39
3.16
3.08
3.22
2.91
2.82
2.54
2.33
3.27
(5.46%)
(4.66%)
—
6.61
FCF per shareNT$
2.80
3.09
3.21
3.64
3.68
3.42
3.27
3.81
3.96
4.42
6.09
3.75%
5.54%
—
2.97
Dividend per shNT$
5.88
6.85
7.46
8.61
9.84
9.56
9.37
10.30
10.02
11.14
5.13
2.50%
7.11%
—
12.50
Div yield (avg)%
6.99
9.63
8.49
9.37
7.91
6.10
5.78
7.93
7.94
6.68
3.10
6.68
7.92
25
23.83
Payout ratio%
21.11
18.86
17.14
17.01
15.06
15.28
14.62
16.39
18.52
18.39
6.12
16.39
17.08
88
33.72
Shares (diluted)M
28.01
29.40
31.31
27.51
23.97
22.32
22.06
19.99
21.25
22.37
32.66
(1.37%)
(2.71%)
34
25.04
Buyback yield%
12.35
11.78
11.77
10.80
11.57
12.70
10.12
12.30
11.50
8.79
18.17
11.50
11.67
21
0.596
D/E ratiox
1.471
1.554
1.805
1.965
2.285
2.170
2.058
1.951
2.068
2.080
0.832
2.068
2.012
25
451.2
Enterprise valueNT$M
161.5
173.3
180.6
165.3
151.1
161.8
173.4
158.8
172.5
179.8
199.1
3.53%
1.60%
13
96.46
LT debtNT$M
214.6
208.3
233.1
232.4
258.3
260.7
288.2
298.7
319.8
303.4
369.7
3.27%
3.73%
82
Cost of revenue
4.96%
0.97×
Operating expenses
5.77%
1.05×
Goodwill & intangibles
22.11%
Cash and investments
16.26%