85.44
RevenueNT$M
82.77
84.86
87.62
90.55
93.74
95.92
95.73
96.71
97.81
100.7
91.86
1.44%
2.17%
68
10.11
Revenue growth%
27.83
28.59
27.56
30.44
28.87
27.14
26.00
27.11
26.57
26.39
8.45
26.57
27.35
50
23.11
Gross margin%
5.22
5.76
7.84
7.33
5.90
8.77
11.18
9.63
11.92
12.86
5.78
11.18
8.31
12
27.19
Operating margin%
9.09
11.07
10.36
8.60
5.86
3.61
5.59
3.78
1.44
0.40
10.98
3.61
5.72
62
14.13
Net margin%
27.44
28.46
28.52
26.31
26.11
28.53
27.97
25.79
27.68
25.16
11.81
27.68
27.56
85
20.79
P/E ratio (avg)x
50.06
50.56
56.38
61.71
64.59
76.10
76.67
92.39
94.20
106.7
12.18
92.39
70.35
25
33.53
EV/EBITx
23.47
27.73
33.42
33.73
40.72
42.71
47.87
52.68
51.23
53.68
36.32
51.23
41.72
34
20.28
FCF yield (avg)%
11.83
10.87
10.87
10.51
12.53
9.63
12.29
11.53
13.08
14.63
25.55
12.29
11.68
80
10.44
FCF margin%
10.28
7.55
8.76
6.22
4.87
6.11
5.96
5.13
3.35
0.55
7.12
5.13
6.03
76
1.066
FCF / Net incomex
0.331
0.327
0.336
0.347
0.316
0.319
0.291
0.291
0.322
0.349
0.917
0.319
0.324
34
10.88
ROIC%
25.69
23.63
21.86
23.43
24.92
27.01
24.20
25.33
24.15
23.50
20.27
24.20
24.17
12
18.28
Return on equity%
13.77
11.42
11.33
13.50
13.06
10.77
9.23
7.48
8.79
10.55
17.47
9.23
11.05
21
11.82
Return on assets%
22.46
20.30
20.65
19.81
22.75
20.72
21.95
22.98
22.41
22.41
16.75
22.41
22.18
51
2.72
EPSNT$
3.58
3.61
3.55
3.42
3.44
3.81
3.68
3.54
3.83
4.25
2.92
4.31%
2.70%
—
3.15
EPS growth%
11.07
11.78
11.32
9.91
8.16
8.56
5.59
5.65
6.95
4.32
20.20
5.65
8.36
15
1.03
Bookvalue per shNT$
3.36
3.65
3.80
3.99
4.04
4.05
4.45
5.22
6.02
6.43
2.12
9.74%
6.84%
—
3.18
FCF per shareNT$
5.23
5.10
4.99
5.81
6.23
5.93
6.07
6.91
7.41
7.87
1.02
4.76%
4.79%
—
1.46
Dividend per shNT$
3.91
4.05
4.46
5.00
5.09
5.15
5.13
4.97
4.72
4.51
3.34
(2.37%)
0.50%
—
10.87
Div yield (avg)%
18.32
20.01
20.69
21.67
22.63
23.99
24.52
22.08
24.85
25.61
12.88
24.52
22.36
85
12.93
Payout ratio%
14.89
17.07
18.34
20.45
20.27
17.59
15.53
18.49
21.00
19.18
24.32
18.49
18.41
74
21.11
Shares (diluted)M
30.54
33.46
32.96
38.61
43.42
42.43
46.25
51.09
58.76
65.98
21.39
8.73%
8.32%
79
19.68
Buyback yield%
11.34
11.64
12.56
14.91
13.98
11.48
11.96
14.33
13.75
14.87
17.11
13.75
13.15
15
0.713
D/E ratiox
0.716
0.681
0.676
0.600
0.588
0.531
0.476
0.415
0.384
0.356
1.651
0.415
0.560
68
20.00
Enterprise valueNT$M
115.0
112.9
112.6
110.3
113.4
126.5
135.7
151.1
160.3
179.3
81.89
9.60%
5.05%
12
46.97
LT debtNT$M
76.07
78.14
86.82
86.12
98.80
97.54
109.8
109.3
118.7
126.7
64.03
5.09%
5.56%
32
Cost of revenue
2.12%
1.00×
Operating expenses
2.95%
1.08×
Goodwill & intangibles
16.95%