245.6
RevenueNT$M
325.0
351.7
370.6
389.7
419.4
451.6
492.6
530.8
565.0
618.7
256.3
8.09%
7.26%
80
29.61
Revenue growth%
21.04
21.43
21.61
23.98
23.80
24.48
25.36
22.74
20.43
22.43
9.79
22.74
22.58
17
27.26
Gross margin%
28.56
25.67
27.35
26.70
29.67
29.81
31.73
32.90
35.71
38.06
5.93
32.90
29.74
23
19.05
Operating margin%
17.68
18.24
16.71
14.98
17.60
15.97
13.98
11.27
13.41
13.95
21.19
13.95
15.47
71
21.36
Net margin%
9.40
7.02
5.18
7.01
5.47
6.10
6.62
7.94
7.65
4.69
6.95
6.62
6.81
41
12.76
P/E ratio (avg)x
31.86
35.97
39.47
43.01
48.75
54.17
60.06
67.44
74.66
83.70
8.180
67.44
51.46
33
16.26
EV/EBITx
30.26
28.19
26.03
23.22
22.39
21.00
19.68
20.52
21.92
22.60
23.67
21.00
22.49
72
12.74
FCF yield (avg)%
10.84
11.20
12.48
9.82
12.80
13.18
14.29
14.51
12.78
11.93
16.94
13.18
12.63
18
2.08
FCF margin%
22.76
19.87
20.19
22.23
19.89
22.20
24.64
27.63
27.80
30.49
9.88
27.63
22.50
62
0.687
FCF / Net incomex
1.856
1.665
1.546
1.474
1.323
1.175
1.047
1.027
1.046
0.972
0.434
1.046
1.249
62
4.44
ROIC%
16.37
16.22
17.31
16.37
18.54
18.35
18.49
21.47
22.79
23.74
15.60
21.47
18.42
18
26.45
Return on equity%
24.33
22.34
23.10
22.91
22.53
21.87
20.55
19.67
17.60
17.47
2.60
19.67
22.11
54
27.67
Return on assets%
10.75
10.90
13.31
12.64
12.06
13.95
11.66
11.50
10.33
9.47
15.58
11.50
11.58
25
4.89
EPSNT$
3.00
2.58
2.64
2.27
2.15
2.22
2.33
2.09
1.91
2.04
5.16
(1.00%)
(4.25%)
—
6.86
EPS growth%
14.23
15.73
17.21
17.20
16.39
16.43
16.30
15.27
13.14
10.84
6.85
15.27
16.01
88
4.08
Bookvalue per shNT$
3.42
3.83
3.45
3.70
3.88
3.99
3.54
3.70
3.51
3.23
2.23
(3.56%)
(0.36%)
—
4.11
FCF per shareNT$
8.44
9.45
9.25
10.15
11.07
11.80
13.51
16.19
15.88
17.11
1.08
9.09%
8.67%
—
2.20
Dividend per shNT$
0.93
0.94
0.94
1.00
0.94
1.00
1.08
1.12
1.21
1.18
2.87
4.63%
1.62%
—
4.22
Div yield (avg)%
30.05
32.88
34.14
33.82
30.99
28.73
28.15
26.80
26.92
28.68
15.33
28.15
29.39
58
7.17
Payout ratio%
7.37
4.41
5.57
7.05
7.25
7.73
8.12
10.26
9.07
7.02
9.84
8.12
7.31
42
74.33
Shares (diluted)M
111.2
111.3
114.2
116.1
118.2
127.1
148.8
169.7
167.8
188.5
72.30
9.78%
6.84%
70
19.03
Buyback yield%
19.89
22.76
22.37
24.82
22.77
22.57
22.89
20.32
18.28
15.57
4.85
20.32
22.47
49
1.517
D/E ratiox
1.287
1.351
1.338
1.257
1.190
1.284
1.180
1.192
1.051
1.073
0.227
1.180
1.224
59
347.2
Enterprise valueNT$M
263.9
317.7
362.9
373.1
386.1
458.4
554.0
629.4
718.3
816.3
135.5
16.15%
12.55%
77
754.1
LT debtNT$M
187.4
193.4
192.3
195.1
222.8
246.7
258.9
256.5
280.4
283.5
88.12
4.94%
3.74%
32
Cost of revenue
7.26%
1.00×
Operating expenses
7.34%
1.01×
Property and equipment
15.99%
Spread over hurdle
22.16%