294.7
RevenueNT$M
454.5
477.3
501.5
511.8
534.4
548.5
573.5
598.5
622.4
645.0
325.5
3.83%
3.86%
75
28.49
Revenue growth%
20.61
22.89
24.57
27.08
27.55
26.12
23.21
22.52
25.41
23.40
24.48
23.40
23.98
54
8.90
Gross margin%
16.04
16.38
14.00
11.77
9.10
11.54
10.69
9.63
7.32
4.61
3.26
9.63
11.11
28
28.67
Operating margin%
11.78
9.16
6.39
7.09
6.22
6.33
8.58
7.26
4.73
2.93
13.66
6.33
6.74
20
6.95
Net margin%
19.06
21.52
22.60
21.10
18.25
16.81
15.13
17.01
15.70
15.65
27.38
15.70
17.63
81
27.02
P/E ratio (avg)x
10.85
10.58
12.35
12.33
14.60
16.48
19.16
19.95
23.23
23.12
21.08
19.95
15.54
34
36.15
EV/EBITx
12.37
11.51
11.52
11.24
10.88
10.70
10.10
10.45
10.49
9.051
24.76
10.45
10.79
11
12.23
FCF yield (avg)%
0.40
0.40
0.40
2.58
0.40
0.40
3.04
1.58
0.40
0.40
16.18
0.40
0.40
62
8.86
FCF margin%
7.79
8.39
8.30
9.76
12.47
10.34
10.43
11.40
11.07
8.33
19.08
10.43
10.05
54
1.319
FCF / Net incomex
0.804
0.844
0.829
0.810
0.839
0.856
0.862
0.895
0.991
1.104
0.206
0.895
0.850
22
2.57
ROIC%
20.75
21.61
24.00
23.92
24.63
24.19
24.78
23.81
24.80
23.25
21.56
24.19
23.96
21
25.95
Return on equity%
28.12
29.49
29.43
28.05
28.12
28.01
25.60
25.31
26.31
29.18
7.92
26.31
28.08
26
10.20
Return on assets%
28.53
30.31
30.99
28.83
28.90
29.99
27.45
26.99
29.80
30.06
7.59
29.80
29.35
45
1.88
EPSNT$
5.38
5.32
5.46
5.98
5.56
6.15
5.66
5.38
4.89
4.32
2.02
(4.93%)
(2.38%)
—
20.06
EPS growth%
19.90
21.76
21.66
19.77
21.81
20.97
18.40
19.19
21.00
18.15
25.05
19.19
20.43
33
2.74
Bookvalue per shNT$
5.21
4.71
4.91
5.03
4.65
4.31
4.23
4.17
4.21
4.08
1.39
(2.57%)
(1.97%)
—
5.45
FCF per shareNT$
2.19
2.06
1.81
1.75
1.88
2.03
2.19
2.19
2.03
1.79
2.67
(0.99%)
(2.00%)
—
6.73
Dividend per shNT$
1.61
1.73
1.94
2.08
2.18
2.15
2.39
2.64
2.88
2.81
1.24
5.18%
5.49%
—
21.81
Div yield (avg)%
4.93
2.88
3.28
5.85
4.83
4.04
3.15
1.38
3.36
2.82
5.46
3.15
3.32
20
12.56
Payout ratio%
25.25
24.29
25.18
24.79
23.92
21.72
24.41
26.82
27.87
30.10
5.69
26.82
24.99
48
28.81
Shares (diluted)M
40.62
47.24
50.23
48.63
46.79
53.78
60.58
63.07
70.20
74.30
29.15
9.69%
7.10%
5
27.03
Buyback yield%
12.39
12.12
14.48
15.36
17.95
20.20
17.87
15.22
16.60
17.33
14.83
17.33
15.98
71
0.101
D/E ratiox
1.246
1.134
1.185
1.327
1.399
1.404
1.517
1.558
1.639
1.790
0.679
1.558
1.402
38
319.7
Enterprise valueNT$M
374.9
404.4
455.5
471.6
436.2
463.3
431.3
476.5
431.5
443.3
132.5
0.32%
1.14%
20
349.1
LT debtNT$M
170.7
188.5
190.6
223.6
220.9
253.7
251.9
287.9
311.6
376.3
277.8
11.25%
9.11%
73
Cost of revenue
3.86%
1.00×
Operating expenses
4.05%
1.02×
Property and equipment
19.55%
Goodwill & intangibles
18.95%