427.5
RevenueNT$M
493.1
505.5
520.6
542.5
551.5
556.1
564.4
587.1
593.4
596.6
472.6
1.58%
2.21%
63
17.46
Revenue growth%
19.76
21.46
19.37
18.38
15.60
14.42
16.80
15.24
12.53
9.59
4.49
14.42
16.20
43
25.84
Gross margin%
10.14
12.90
13.04
14.41
14.53
15.79
18.46
18.09
20.86
22.29
19.42
18.46
15.16
69
27.41
Operating margin%
12.92
14.63
15.79
14.89
16.50
17.77
15.91
14.77
14.65
17.25
6.95
15.91
15.34
48
27.41
Net margin%
6.70
5.47
3.61
1.32
0.40
0.40
0.40
0.40
0.73
0.40
4.79
0.40
0.56
16
34.35
P/E ratio (avg)x
15.49
16.09
18.94
17.99
18.59
17.89
20.06
23.37
25.00
24.83
25.86
23.37
18.77
88
23.82
EV/EBITx
25.28
23.81
23.12
21.36
21.72
20.90
20.95
18.20
16.19
17.05
25.82
18.20
21.15
69
18.90
FCF yield (avg)%
12.66
11.68
8.68
8.97
6.38
5.77
5.53
7.50
6.27
3.48
28.02
5.77
6.94
70
25.14
FCF margin%
14.40
14.23
14.74
15.62
16.22
16.08
13.12
13.38
13.84
14.70
7.18
13.84
14.55
45
1.745
FCF / Net incomex
0.462
0.465
0.443
0.511
0.511
0.482
0.533
0.588
0.585
0.640
1.763
0.585
0.511
60
15.17
ROIC%
31.21
33.29
31.92
29.08
28.82
26.01
27.85
27.17
28.91
26.96
22.26
27.17
28.87
18
3.99
Return on equity%
12.13
11.18
10.43
13.07
12.61
15.56
13.57
13.25
13.66
15.13
9.04
13.66
13.16
78
12.54
Return on assets%
12.08
13.92
14.65
12.78
13.31
10.91
9.15
11.70
14.13
14.97
6.32
11.70
13.05
9
2.29
EPSNT$
6.81
7.59
8.57
8.66
8.90
10.19
12.28
12.84
15.49
15.68
2.41
11.99%
10.60%
—
16.49
EPS growth%
23.15
25.94
24.62
25.40
24.31
22.52
19.72
18.04
15.98
18.17
10.60
18.17
22.84
47
2.51
Bookvalue per shNT$
3.10
3.08
2.79
2.66
2.52
2.53
2.62
2.63
2.39
2.37
5.80
(1.27%)
(2.14%)
—
1.36
FCF per shareNT$
2.28
2.64
2.53
2.53
2.56
2.86
3.28
3.24
3.49
3.99
4.28
9.29%
6.86%
—
3.92
Dividend per shNT$
2.02
1.90
1.85
1.71
1.73
1.94
1.98
2.23
2.49
2.32
1.23
6.13%
2.24%
—
20.00
Div yield (avg)%
11.16
11.24
9.56
9.56
12.15
14.99
15.90
18.61
17.58
15.58
26.01
15.90
13.57
40
24.90
Payout ratio%
21.08
23.48
24.08
24.69
27.51
28.29
29.05
29.42
31.28
31.44
17.23
29.42
27.90
75
23.84
Shares (diluted)M
25.39
23.46
22.95
20.01
21.91
23.77
24.66
25.79
24.09
21.58
23.52
(0.30%)
(0.83%)
46
18.82
Buyback yield%
1.61
3.57
3.15
4.70
3.49
4.64
2.70
0.90
0.40
0.40
22.23
0.90
2.93
69
0.183
D/E ratiox
2.247
2.357
2.232
2.379
2.381
2.792
2.934
3.009
3.221
3.340
1.382
3.009
2.586
20
23.83
Enterprise valueNT$M
31.41
34.54
38.48
39.93
43.42
41.90
44.37
43.15
41.77
47.02
176.2
1.61%
4.06%
80
300.1
LT debtNT$M
390.9
400.8
409.2
372.8
323.8
273.6
287.6
291.0
259.1
257.4
249.0
(4.49%)
(4.25%)
14
Cost of revenue
2.34%
1.01×
Operating expenses
1.93%
0.97×
Property and equipment
20.14%