365.1
RevenueNT$M
207.8
229.8
243.0
267.1
292.3
323.4
344.5
371.4
396.1
419.8
401.6
7.50%
7.99%
58
19.19
Revenue growth%
11.01
11.31
8.96
8.97
6.38
5.64
4.68
3.63
4.20
3.55
18.07
4.20
6.01
78
17.60
Gross margin%
27.56
25.94
24.71
24.15
26.75
27.31
25.49
24.67
24.96
22.42
12.09
24.96
25.23
16
24.65
Operating margin%
6.42
6.50
5.36
5.54
6.01
5.41
3.96
3.09
5.83
4.41
14.10
4.41
5.47
68
10.65
Net margin%
10.96
8.63
9.87
7.80
9.84
10.21
11.92
12.61
15.15
14.00
6.99
12.61
10.59
33
16.81
P/E ratio (avg)x
15.71
18.01
21.30
23.88
27.04
26.80
30.74
36.47
36.04
42.83
33.40
36.04
26.92
76
17.37
EV/EBITx
31.60
33.83
37.17
37.84
37.68
34.31
36.96
35.61
31.53
30.88
25.31
34.31
34.96
32
6.33
FCF yield (avg)%
18.82
16.89
17.60
18.58
20.23
20.50
18.13
17.65
20.03
21.86
26.18
20.03
18.70
29
21.82
FCF margin%
17.00
17.54
16.28
14.15
16.23
14.89
12.24
11.48
10.79
12.12
11.68
12.12
14.52
65
0.617
FCF / Net incomex
0.951
1.054
1.220
1.296
1.357
1.510
1.775
1.993
2.277
2.444
1.531
1.993
1.433
43
27.10
ROIC%
15.01
17.78
18.59
21.04
21.20
24.05
21.90
24.00
23.97
26.46
10.34
24.00
21.55
13
23.78
Return on equity%
3.56
6.30
5.99
7.31
5.04
4.81
6.73
9.45
8.43
6.21
5.03
6.73
6.26
65
27.94
Return on assets%
23.01
23.24
24.65
23.93
26.49
28.97
31.58
32.43
33.33
35.25
5.84
32.43
27.73
79
11.76
EPSNT$
6.31
6.56
6.95
6.65
6.97
6.86
7.37
8.76
8.89
8.94
12.38
5.10%
4.42%
—
26.78
EPS growth%
12.10
13.75
16.17
18.28
17.57
18.74
21.26
21.80
21.77
19.28
19.36
21.26
18.51
36
11.69
Bookvalue per shNT$
9.42
9.05
9.34
9.14
9.05
10.06
11.20
11.58
13.16
13.43
11.03
8.22%
4.52%
—
5.32
FCF per shareNT$
10.17
11.39
13.20
14.94
16.94
16.94
19.94
20.07
20.12
19.41
2.83
2.76%
6.36%
—
3.45
Dividend per shNT$
1.62
1.42
1.32
1.29
1.37
1.23
1.29
1.35
1.24
1.17
11.01
(3.08%)
(4.08%)
—
19.81
Div yield (avg)%
29.60
27.33
24.45
24.45
26.52
28.07
28.06
30.63
31.97
30.46
7.17
30.46
28.07
84
7.76
Payout ratio%
25.05
27.22
26.57
26.96
26.78
28.47
26.95
28.97
31.46
34.27
7.36
28.97
27.09
21
28.61
Shares (diluted)M
40.21
48.54
47.70
57.18
59.18
61.59
72.98
83.16
91.43
101.3
28.82
11.35%
10.53%
33
27.72
Buyback yield%
18.29
15.89
17.35
19.41
22.37
21.44
20.84
22.62
22.03
24.49
18.29
22.03
21.14
89
1.626
D/E ratiox
0.297
0.260
0.268
0.242
0.209
0.191
0.198
0.198
0.191
0.194
0.836
0.194
0.204
46
379.7
Enterprise valueNT$M
276.6
271.8
296.0
292.5
279.9
266.5
277.2
269.8
241.8
244.9
224.3
(2.63%)
(0.90%)
69
321.1
LT debtNT$M
530.9
617.8
590.3
624.7
630.8
649.2
720.3
789.1
852.8
887.5
200.3
7.07%
5.92%
39
Cost of revenue
7.99%
1.00×
Operating expenses
7.62%
0.97×