633.5
RevenueNT$M
328.6
339.8
359.8
386.5
400.2
425.0
449.3
475.7
513.3
556.2
677.1
6.80%
5.81%
59
24.15
Revenue growth%
4.85
3.92
5.50
2.83
5.35
5.34
5.20
6.30
3.65
5.94
28.88
5.34
5.27
38
9.54
Gross margin%
7.07
8.82
10.93
9.64
10.28
9.52
10.66
9.18
11.74
11.35
28.64
10.66
9.96
64
4.08
Operating margin%
15.52
17.00
16.07
15.71
13.42
14.74
11.89
11.40
8.48
10.04
5.07
11.40
14.08
34
13.02
Net margin%
26.94
24.58
23.23
20.26
21.46
19.11
21.21
23.26
23.72
24.71
23.82
23.26
23.24
11
18.23
P/E ratio (avg)x
18.34
20.07
20.45
21.70
23.91
23.82
27.29
31.77
36.99
41.33
10.37
31.77
23.87
40
31.05
EV/EBITx
15.09
16.56
15.30
15.51
16.27
15.18
16.51
17.89
19.38
20.91
8.912
17.89
16.39
36
13.34
FCF yield (avg)%
26.26
25.50
25.25
27.72
28.27
30.88
31.51
29.50
31.89
31.80
14.20
31.51
28.88
63
21.53
FCF margin%
9.24
7.61
7.11
5.36
6.03
8.29
9.80
10.27
10.93
8.02
6.39
9.80
8.16
68
1.018
FCF / Net incomex
0.991
0.929
0.968
1.085
1.239
1.191
1.283
1.311
1.368
1.475
0.323
1.311
1.215
18
8.01
ROIC%
3.49
1.10
0.40
0.43
0.55
0.51
0.40
0.40
0.40
0.40
5.87
0.40
0.41
62
28.29
Return on equity%
5.15
7.17
8.45
9.18
11.66
11.99
13.78
11.72
10.61
12.38
29.73
11.99
11.13
52
12.16
Return on assets%
24.53
22.57
23.31
24.95
24.47
22.57
22.54
21.85
23.79
26.69
19.72
22.57
23.55
27
3.43
EPSNT$
6.34
6.90
7.71
7.20
7.61
7.85
8.45
9.44
8.67
9.03
3.79
3.48%
3.59%
—
6.19
EPS growth%
30.15
27.26
26.01
23.43
23.19
24.18
22.12
21.51
21.65
21.02
22.08
21.65
23.31
39
7.12
Bookvalue per shNT$
12.01
12.68
13.34
14.14
16.02
16.10
15.63
16.74
17.78
19.50
4.57
4.01%
6.12%
—
7.82
FCF per shareNT$
4.26
4.00
4.29
4.10
4.16
4.66
5.25
5.65
6.14
6.59
3.87
9.62%
5.71%
—
10.54
Dividend per shNT$
8.47
9.37
9.55
10.82
12.02
13.09
12.60
14.54
14.85
16.57
8.40
6.63%
6.36%
—
16.09
Div yield (avg)%
13.76
14.15
13.76
13.38
14.42
17.34
17.07
15.59
13.52
10.54
4.85
15.59
13.96
34
21.04
Payout ratio%
17.11
14.73
12.66
13.67
14.68
12.06
13.82
15.37
17.39
18.63
24.03
15.37
14.70
18
38.82
Shares (diluted)M
50.97
58.41
60.50
60.96
60.89
71.51
72.06
81.66
88.32
93.36
38.24
8.92%
6.12%
94
15.75
Buyback yield%
26.13
23.18
25.80
27.60
28.36
30.80
29.69
31.22
28.25
26.16
19.67
29.69
27.92
52
0.381
D/E ratiox
0.381
0.341
0.345
0.366
0.376
0.338
0.333
0.335
0.310
0.310
1.730
0.333
0.340
33
533.6
Enterprise valueNT$M
520.2
495.6
471.0
450.4
414.2
375.3
405.2
386.1
366.5
414.4
407.4
0.01%
(2.86%)
89
62.28
LT debtNT$M
133.0
137.8
124.8
132.2
118.4
103.2
107.2
96.57
98.92
86.48
463.9
(6.09%)
(4.85%)
92
Cost of revenue
5.62%
0.98×
Operating expenses
6.20%
1.04×
Goodwill & intangibles
18.10%