192.9
RevenueNT$M
196.0
204.2
211.8
221.9
223.8
226.7
227.9
230.9
235.6
242.3
214.7
1.60%
2.58%
79
22.89
Revenue growth%
15.99
13.44
12.99
13.41
13.22
15.30
16.27
16.34
17.29
19.62
29.36
16.34
15.64
63
25.73
Gross margin%
29.31
28.79
29.19
29.38
28.53
26.42
27.48
25.25
26.19
25.20
25.07
26.19
28.01
47
10.25
Operating margin%
10.61
10.40
13.29
11.14
12.20
12.96
12.16
10.93
12.16
14.54
21.92
12.16
12.16
41
19.25
Net margin%
12.04
13.02
13.44
11.45
12.73
11.49
9.23
7.77
10.29
12.62
2.63
10.29
11.76
42
19.08
P/E ratio (avg)x
55.78
59.44
63.03
67.73
69.33
65.80
64.31
60.99
65.08
66.32
34.45
65.08
64.70
58
18.14
EV/EBITx
17.84
19.56
19.07
17.43
15.30
16.53
17.52
18.37
18.20
20.09
31.30
18.20
18.02
66
24.42
FCF yield (avg)%
27.00
25.25
27.99
26.47
23.81
23.79
25.85
24.34
26.19
25.55
21.04
25.55
25.70
19
15.95
FCF margin%
15.62
16.67
18.39
16.83
13.87
11.45
13.71
11.86
11.16
12.86
14.62
11.86
13.79
8
1.224
FCF / Net incomex
2.189
2.210
2.606
2.546
2.955
3.014
3.358
3.356
3.561
4.162
0.105
3.358
2.984
41
14.80
ROIC%
5.27
8.14
8.22
9.81
11.94
13.87
14.71
15.20
14.17
14.43
20.70
14.43
12.90
70
18.92
Return on equity%
24.49
21.91
19.08
20.47
22.88
22.68
24.72
22.28
19.38
20.50
9.40
22.28
22.09
83
4.20
Return on assets%
10.83
12.58
11.93
13.37
14.99
13.50
11.43
14.14
15.69
13.53
25.71
13.53
13.44
28
2.44
EPSNT$
2.61
2.32
2.45
2.51
2.75
2.54
2.73
2.44
2.63
2.41
2.64
(2.63%)
(0.37%)
—
10.16
EPS growth%
20.45
21.44
20.05
22.78
21.87
24.76
24.55
23.63
26.20
25.39
13.86
24.76
23.21
55
1.37
Bookvalue per shNT$
2.20
2.34
2.46
2.42
2.78
2.77
2.94
3.23
3.25
3.45
0.76
4.46%
5.31%
—
1.66
FCF per shareNT$
3.32
3.58
3.91
4.41
5.13
6.01
5.75
5.55
6.33
6.23
0.87
3.94%
6.21%
—
0.92
Dividend per shNT$
1.48
1.45
1.59
1.76
1.80
2.01
2.26
2.41
2.60
2.42
2.34
6.11%
6.37%
—
21.82
Div yield (avg)%
24.09
26.98
29.94
31.05
32.91
31.41
33.34
30.34
28.58
26.37
21.83
30.34
30.14
39
28.62
Payout ratio%
15.98
18.49
16.48
18.60
21.43
22.33
23.04
23.12
24.87
23.33
5.76
23.12
21.88
11
41.72
Shares (diluted)M
67.36
75.93
77.09
72.88
68.52
68.43
76.04
74.16
75.53
82.07
43.06
3.67%
3.55%
19
5.70
Buyback yield%
24.33
22.24
23.81
25.25
25.75
28.62
26.22
24.99
26.28
26.21
13.71
26.22
25.50
87
0.234
D/E ratiox
0.478
0.427
0.411
0.389
0.374
0.333
0.290
0.300
0.322
0.347
0.947
0.322
0.361
74
224.2
Enterprise valueNT$M
173.2
159.1
139.0
121.6
131.5
123.0
125.2
123.8
133.5
133.0
246.0
0.22%
(2.54%)
69
165.1
LT debtNT$M
16.49
16.38
16.03
17.17
15.70
13.66
11.89
12.30
10.99
9.755
39.77
(9.08%)
(4.40%)
15
Cost of revenue
2.64%
1.01×
Operating expenses
2.33%
0.98×