500.9
RevenueNT$M
227.1
245.9
267.8
284.4
311.1
334.0
357.8
390.9
427.9
463.4
529.0
8.29%
8.36%
6
14.95
Revenue growth%
19.79
19.69
17.79
15.17
13.40
13.93
14.64
16.44
16.65
15.44
28.68
15.44
15.94
34
26.15
Gross margin%
26.98
26.29
26.44
25.47
22.92
23.03
20.76
21.13
20.11
20.63
2.86
20.76
22.98
88
26.00
Operating margin%
0.40
0.40
1.42
1.28
0.40
0.40
0.40
2.89
0.40
2.27
19.66
0.40
0.40
75
17.78
Net margin%
11.52
13.80
14.98
16.66
18.32
17.45
20.43
21.45
20.14
21.10
8.29
20.43
17.89
87
6.936
P/E ratio (avg)x
49.92
54.78
53.66
55.58
65.64
72.26
79.57
82.61
97.49
96.62
34.88
82.61
68.95
26
14.33
EV/EBITx
45.86
46.32
46.20
48.86
48.94
46.61
50.18
56.53
53.99
61.90
32.79
53.99
48.90
26
18.33
FCF yield (avg)%
11.03
10.27
12.44
9.64
9.49
8.40
5.90
7.90
8.08
6.64
26.15
7.90
8.95
6
9.87
FCF margin%
25.71
24.82
23.18
24.46
22.07
21.15
19.16
18.15
20.80
18.98
9.48
19.16
21.61
53
0.569
FCF / Net incomex
1.419
1.473
1.727
1.982
2.037
1.978
2.117
2.179
2.200
2.590
0.942
2.179
2.009
33
21.57
ROIC%
4.61
2.33
2.75
3.89
5.26
4.16
1.87
2.49
2.66
2.04
19.69
2.49
2.71
37
21.59
Return on equity%
18.49
20.19
22.59
23.63
21.09
19.36
21.29
20.83
18.00
20.06
13.61
20.06
20.51
92
29.78
Return on assets%
26.96
27.45
26.31
29.12
26.44
28.73
30.71
30.62
31.60
34.00
16.99
30.71
28.92
33
10.92
EPSNT$
14.40
13.56
11.68
12.45
10.96
9.87
8.45
8.09
8.74
8.55
12.19
(4.84%)
(6.25%)
—
17.04
EPS growth%
17.96
16.45
14.57
13.28
14.01
16.11
15.79
14.58
12.26
9.70
29.04
14.58
14.58
56
4.23
Bookvalue per shNT$
3.96
3.77
3.84
3.77
3.54
3.75
3.49
3.56
3.78
3.52
13.80
(0.14%)
(0.42%)
—
19.79
FCF per shareNT$
9.63
9.27
10.27
11.97
11.31
11.45
12.83
14.88
17.42
20.51
20.06
12.64%
7.38%
—
19.54
Dividend per shNT$
7.50
6.86
6.10
6.43
6.57
6.97
7.56
6.89
7.46
7.36
19.11
2.32%
(1.20%)
—
10.20
Div yield (avg)%
4.73
6.83
5.30
5.84
7.47
9.07
10.63
9.64
11.94
12.32
6.13
10.63
8.27
32
5.39
Payout ratio%
0.79
3.60
5.22
5.66
6.27
9.15
12.06
12.74
14.28
13.19
20.07
12.74
7.71
12
37.24
Shares (diluted)M
54.04
56.76
64.64
61.05
70.49
67.89
78.38
81.43
87.06
100.9
38.40
7.44%
7.80%
53
7.78
Buyback yield%
17.19
18.86
18.54
21.16
20.30
18.69
18.79
18.77
21.08
19.91
18.32
18.79
18.83
12
0.411
D/E ratiox
1.725
1.880
1.791
1.638
1.546
1.451
1.509
1.440
1.569
1.673
1.140
1.509
1.604
54
38.44
Enterprise valueNT$M
340.8
338.8
350.9
309.6
272.6
275.0
299.9
289.7
271.2
255.8
468.0
(1.26%)
(3.44%)
54
164.3
LT debtNT$M
439.5
477.9
529.9
504.3
528.4
595.3
631.7
635.0
698.1
703.4
493.2
5.89%
3.86%
34
Cost of revenue
8.36%
1.00×
Operating expenses
8.35%
1.00×
Cash and investments
15.28%