90.10
RevenueNT$M
279.9
306.8
333.8
361.7
392.6
426.3
449.8
474.3
515.1
553.5
99.19
7.11%
7.72%
43
15.20
Revenue growth%
14.92
16.75
16.76
16.02
16.65
15.20
16.47
14.83
12.82
13.41
17.35
14.83
15.61
40
5.27
Gross margin%
29.04
27.11
28.71
27.49
29.03
30.90
32.62
32.99
31.68
31.61
14.69
31.68
29.97
41
20.45
Operating margin%
19.39
16.59
19.03
18.10
16.29
17.84
20.50
22.33
22.61
25.13
26.63
22.33
19.21
94
19.35
Net margin%
11.71
9.73
9.11
6.25
8.30
8.27
5.93
5.19
5.54
5.58
17.15
5.58
7.26
84
27.57
P/E ratio (avg)x
51.27
57.21
60.12
58.85
58.86
68.45
72.27
73.22
76.24
79.84
16.68
73.22
64.29
94
18.87
EV/EBITx
50.00
50.69
51.08
49.21
48.96
53.73
63.23
69.05
81.11
86.90
10.92
69.05
52.40
94
13.30
FCF yield (avg)%
11.55
12.66
14.79
17.75
19.57
21.57
22.48
21.88
20.67
20.07
17.78
21.57
19.82
73
23.67
FCF margin%
9.14
7.00
9.61
7.90
9.79
8.49
10.70
10.58
7.77
7.33
10.03
8.49
8.82
62
0.412
FCF / Net incomex
0.331
0.305
0.307
0.288
0.270
0.282
0.266
0.265
0.255
0.252
0.833
0.265
0.276
86
8.71
ROIC%
23.31
20.90
21.54
20.30
17.34
19.01
18.13
17.56
19.83
18.50
13.26
18.50
19.42
46
21.97
Return on equity%
7.34
8.73
7.32
8.06
8.74
6.42
5.94
5.63
3.20
2.50
7.42
5.63
6.87
53
7.49
Return on assets%
13.60
14.45
11.99
10.05
8.72
9.23
8.89
10.70
11.92
11.09
29.71
10.70
10.89
91
5.47
EPSNT$
12.20
12.86
13.39
12.88
12.24
11.77
12.41
13.87
14.01
14.55
5.72
3.53%
2.12%
—
25.41
EPS growth%
16.64
16.36
16.22
17.80
17.72
14.75
14.57
11.71
12.27
10.90
9.87
12.27
15.49
81
3.17
Bookvalue per shNT$
3.95
4.20
3.92
4.20
3.77
3.49
3.08
3.13
3.18
2.76
6.63
(6.06%)
(3.80%)
—
6.82
FCF per shareNT$
5.48
5.44
5.77
5.59
5.34
5.61
5.62
6.17
5.80
6.72
10.42
4.73%
3.16%
—
5.70
Dividend per shNT$
17.49
19.35
22.91
23.85
28.70
33.16
38.45
44.25
47.23
52.40
3.60
12.79%
12.32%
—
15.90
Div yield (avg)%
28.34
25.88
27.15
25.59
25.52
26.11
28.55
28.27
30.04
27.83
17.65
28.27
27.49
82
20.22
Payout ratio%
3.78
5.50
4.39
4.50
3.24
3.65
6.17
6.70
7.60
7.72
3.71
6.70
5.00
13
28.57
Shares (diluted)M
27.78
29.60
29.70
30.28
27.26
24.85
24.83
22.55
23.86
21.38
29.44
(4.74%)
(2.22%)
28
29.78
Buyback yield%
16.71
15.08
16.18
14.67
16.04
15.35
15.21
17.52
17.36
19.41
19.60
17.36
16.11
63
0.932
D/E ratiox
1.317
1.269
1.321
1.301
1.443
1.449
1.456
1.713
1.800
1.844
0.364
1.713
1.446
21
231.0
Enterprise valueNT$M
149.0
167.5
202.6
206.0
221.6
217.8
213.2
224.1
257.3
255.6
327.7
2.89%
5.69%
86
86.79
LT debtNT$M
189.6
192.5
202.7
174.6
178.0
185.6
191.1
170.7
174.5
186.4
224.0
0.93%
(0.84%)
32
Cost of revenue
7.72%
1.00×
Operating expenses
7.73%
1.00×
Cash and investments
15.59%