138.8
RevenueNT$M
381.1
405.8
434.3
457.2
482.2
495.3
506.8
533.0
558.4
584.5
150.7
3.92%
4.98%
24
9.79
Revenue growth%
16.18
15.90
15.80
13.42
13.20
13.72
14.95
13.60
14.75
16.46
21.47
14.75
14.85
89
22.34
Gross margin%
15.30
15.97
14.17
15.05
13.86
13.14
15.57
14.25
12.51
14.76
17.08
14.25
14.51
31
19.22
Operating margin%
25.47
23.57
20.81
17.95
19.73
20.30
22.23
20.97
19.12
19.07
3.49
20.30
20.56
45
3.82
Net margin%
6.96
6.29
6.38
7.87
7.86
10.05
7.17
7.83
9.08
11.90
3.16
9.08
7.84
36
22.18
P/E ratio (avg)x
24.46
25.53
23.49
24.05
21.35
20.21
19.45
18.64
20.12
20.24
13.11
20.12
20.80
36
14.69
EV/EBITx
19.77
23.27
24.78
29.04
28.61
28.04
33.43
35.62
37.21
42.11
7.253
35.62
28.83
46
27.93
FCF yield (avg)%
12.89
11.48
12.46
14.66
17.32
18.70
17.68
14.81
12.61
12.38
25.85
14.81
13.78
79
21.06
FCF margin%
18.80
21.70
21.04
21.01
22.27
20.68
20.92
20.19
19.78
21.03
21.77
20.68
20.97
37
0.192
FCF / Net incomex
2.120
2.055
2.397
2.390
2.827
2.951
2.949
3.099
3.625
3.621
0.885
3.099
2.888
53
22.87
ROIC%
26.42
24.98
24.81
24.34
22.84
22.28
24.41
26.02
25.93
23.23
16.41
24.41
24.61
54
24.87
Return on equity%
20.63
18.00
18.74
21.37
23.50
20.53
17.66
16.16
15.56
13.97
26.79
16.16
18.37
88
22.54
Return on assets%
13.22
14.86
14.44
16.21
18.93
20.54
17.88
19.85
19.57
17.03
14.06
19.57
17.46
36
8.17
EPSNT$
18.09
21.02
20.68
19.73
22.29
24.68
27.64
30.45
30.19
29.27
8.90
5.60%
4.48%
—
7.58
EPS growth%
6.52
6.48
7.03
5.02
4.42
5.70
8.33
8.14
9.65
9.59
26.81
8.33
6.78
29
11.73
Bookvalue per shNT$
12.38
12.29
14.41
16.29
19.29
20.65
21.40
22.90
26.53
27.88
11.95
7.65%
8.57%
—
16.34
FCF per shareNT$
9.38
10.11
9.08
8.61
8.98
9.11
8.18
8.28
7.43
6.94
18.70
(5.02%)
(2.09%)
—
6.28
Dividend per shNT$
6.31
6.13
5.77
5.36
5.40
5.71
5.61
5.17
5.62
4.94
13.60
(1.75%)
(1.51%)
—
22.67
Div yield (avg)%
16.91
17.07
14.44
13.09
14.93
12.34
14.08
15.73
14.41
12.61
3.98
14.08
14.43
92
9.42
Payout ratio%
5.69
3.61
6.60
7.96
6.54
3.86
2.93
1.51
3.08
0.40
15.26
2.93
3.74
18
19.90
Shares (diluted)M
27.63
29.64
34.77
41.62
50.23
57.29
67.67
81.48
87.18
91.58
19.87
12.76%
12.64%
92
13.99
Buyback yield%
17.97
18.02
20.34
20.72
19.55
19.03
16.34
15.71
16.34
19.21
19.05
16.34
18.53
17
0.377
D/E ratiox
0.779
0.741
0.728
0.744
0.831
0.835
0.938
1.018
1.076
1.207
0.623
1.018
0.833
90
507.7
Enterprise valueNT$M
456.1
474.7
479.6
523.8
511.6
573.6
551.5
579.5
522.9
502.7
360.4
(0.35%)
1.30%
11
178.9
LT debtNT$M
135.6
136.3
143.9
171.2
200.5
226.4
218.5
231.8
256.8
289.5
100.5
7.62%
8.99%
13
Cost of revenue
4.77%
0.98×
Operating expenses
5.04%
1.01×