671.0
RevenueNT$M
726.3
739.2
778.5
800.6
805.8
830.7
847.6
878.0
891.3
927.3
705.0
2.85%
2.65%
25
17.25
Revenue growth%
28.76
28.14
27.03
26.03
25.66
22.75
24.60
23.33
21.11
21.81
25.94
22.75
25.13
59
29.79
Gross margin%
18.08
18.18
15.27
14.76
15.20
17.94
17.77
16.09
15.21
16.78
2.03
16.78
16.44
42
14.48
Operating margin%
29.55
26.58
24.19
23.08
23.14
22.10
23.49
26.35
25.34
28.00
10.24
25.34
24.76
28
22.79
Net margin%
14.34
12.90
10.38
8.53
7.45
8.66
10.77
8.74
10.14
12.41
17.61
10.14
10.26
52
21.17
P/E ratio (avg)x
9.696
10.28
9.941
10.22
10.84
10.55
12.29
13.68
14.68
16.59
12.73
13.68
10.69
39
19.00
EV/EBITx
34.99
38.14
41.61
45.46
51.62
46.89
44.65
40.70
45.18
43.07
18.88
44.65
43.86
57
14.36
FCF yield (avg)%
12.06
11.76
14.61
15.18
17.64
18.44
19.91
22.21
23.63
22.56
20.80
22.21
18.04
27
17.55
FCF margin%
13.80
12.49
10.54
9.20
7.82
5.75
5.18
2.40
4.13
4.10
19.30
4.13
6.78
23
1.778
FCF / Net incomex
0.280
0.299
0.313
0.358
0.413
0.407
0.447
0.413
0.448
0.502
0.952
0.447
0.410
17
9.79
ROIC%
14.49
13.88
11.57
12.11
15.03
12.30
12.66
11.25
12.68
14.36
14.48
12.66
12.67
90
6.87
Return on equity%
10.90
13.12
14.46
16.88
18.98
16.54
14.55
14.92
15.99
17.55
22.66
15.99
15.45
51
21.40
Return on assets%
21.71
21.45
21.02
23.55
22.53
20.09
17.61
15.78
17.47
16.42
2.77
17.47
20.55
90
3.70
EPSNT$
11.26
11.83
11.82
10.30
11.22
10.13
10.91
11.89
11.69
11.05
4.13
(0.31%)
(1.10%)
—
14.47
EPS growth%
18.11
15.94
16.73
14.26
14.85
14.34
16.34
18.01
16.49
18.29
21.67
16.49
16.41
31
13.17
Bookvalue per shNT$
3.69
4.08
4.48
4.42
4.94
5.60
6.26
7.39
8.79
10.46
3.38
16.18%
10.87%
—
4.70
FCF per shareNT$
10.18
10.02
9.49
9.62
10.12
10.53
9.51
8.57
7.59
7.69
8.99
(5.34%)
(3.04%)
—
6.32
Dividend per shNT$
12.32
12.42
13.53
12.69
12.90
13.06
11.92
11.98
13.46
12.02
8.90
(1.41%)
(0.93%)
—
5.66
Div yield (avg)%
13.13
14.69
15.23
13.89
15.43
17.57
18.67
20.72
18.12
20.82
8.06
18.67
16.50
91
3.50
Payout ratio%
27.76
26.84
24.41
22.28
19.29
20.30
21.69
24.07
21.69
23.24
27.69
21.69
22.76
11
42.12
Shares (diluted)M
41.65
37.62
38.12
42.11
46.40
48.61
52.45
46.87
41.99
39.09
40.94
(3.37%)
(1.31%)
43
26.45
Buyback yield%
26.27
25.50
26.12
24.15
21.62
22.42
23.53
20.63
18.12
16.56
26.49
20.63
22.98
8
1.446
D/E ratiox
0.636
0.681
0.667
0.720
0.662
0.678
0.636
0.634
0.673
0.732
0.655
0.673
0.670
26
404.3
Enterprise valueNT$M
282.2
295.5
294.8
340.0
334.2
319.5
331.3
331.1
363.7
379.4
615.2
2.57%
2.53%
74
536.8
LT debtNT$M
90.88
93.07
82.44
89.44
86.37
90.51
89.69
76.48
76.67
76.03
654.0
(2.52%)
(1.35%)
30
Cost of revenue
2.78%
1.01×
Operating expenses
3.00%
1.03×
Goodwill & intangibles
16.49%