304.9
RevenueNT$M
129.5
140.9
150.7
162.4
172.6
189.4
205.9
220.0
238.5
261.8
316.0
8.69%
8.00%
85
8.28
Revenue growth%
9.38
11.56
14.09
16.85
17.11
17.48
19.73
19.59
19.69
21.37
13.50
19.69
17.30
25
7.09
Gross margin%
12.80
15.02
17.56
19.45
17.37
17.00
18.18
17.60
16.89
17.93
29.12
17.60
17.47
28
17.27
Operating margin%
23.95
22.42
24.28
22.82
24.22
25.40
23.20
22.62
22.52
25.08
19.12
23.20
23.58
25
29.48
Net margin%
22.87
21.21
20.81
20.70
23.00
24.68
22.84
22.69
22.87
19.94
18.86
22.84
22.76
38
11.97
P/E ratio (avg)x
25.28
25.65
24.33
25.14
29.12
34.19
38.78
44.79
45.05
53.04
30.90
44.79
31.65
24
14.20
EV/EBITx
25.31
26.41
26.48
25.62
22.67
24.41
22.73
21.47
22.09
21.94
25.16
22.09
23.57
42
15.36
FCF yield (avg)%
24.22
25.41
26.31
25.24
28.05
26.66
27.84
25.84
23.65
22.87
7.15
25.84
25.63
68
2.62
FCF margin%
11.58
11.99
11.84
9.16
10.91
11.95
14.55
16.73
14.18
15.85
22.93
14.55
11.97
76
1.531
FCF / Net incomex
0.352
0.368
0.410
0.467
0.464
0.505
0.488
0.487
0.502
0.523
0.497
0.502
0.477
40
19.22
ROIC%
26.37
26.93
26.39
23.93
22.37
22.45
22.85
24.51
25.04
25.40
13.97
24.51
24.77
88
29.63
Return on equity%
18.07
20.50
20.25
19.00
20.88
23.78
23.33
25.23
24.37
22.05
16.76
23.78
21.46
74
4.19
Return on assets%
24.46
23.70
25.31
24.66
25.32
28.26
29.47
31.82
29.25
27.78
4.23
29.25
26.55
92
3.01
EPSNT$
1.68
1.53
1.53
1.44
1.63
1.63
1.60
1.45
1.32
1.45
3.08
(2.32%)
(0.68%)
—
8.53
EPS growth%
20.13
18.12
19.29
20.86
23.68
23.05
25.74
26.44
24.44
26.65
13.89
25.74
23.36
52
5.88
Bookvalue per shNT$
11.27
11.50
12.57
14.77
14.38
16.15
18.41
20.36
21.69
22.47
9.29
9.33%
7.33%
—
5.09
FCF per shareNT$
4.84
5.36
6.25
6.62
7.04
7.41
7.84
8.02
7.88
7.82
1.68
2.13%
4.69%
—
4.31
Dividend per shNT$
7.92
6.84
6.96
6.93
6.64
6.58
6.21
5.95
5.19
5.21
6.77
(4.72%)
(3.50%)
—
20.63
Div yield (avg)%
20.11
21.46
18.82
20.66
19.41
18.43
16.08
19.00
18.21
19.37
28.05
18.43
19.19
26
11.04
Payout ratio%
10.19
12.35
13.74
12.32
12.79
10.60
10.37
11.35
9.80
10.99
8.43
10.60
11.17
60
37.68
Shares (diluted)M
36.21
39.25
39.65
44.72
48.73
50.06
47.85
48.31
51.90
48.57
37.38
(0.06%)
2.63%
28
19.10
Buyback yield%
11.94
12.66
12.49
9.64
7.21
7.47
10.04
9.95
8.16
8.49
12.72
8.49
9.79
24
0.847
D/E ratiox
2.951
3.272
3.920
4.162
4.933
5.467
6.235
6.584
6.561
7.121
0.645
6.561
5.200
73
242.6
Enterprise valueNT$M
472.8
540.8
551.9
603.7
691.9
669.2
769.8
909.3
963.7
914.5
234.3
5.74%
8.58%
32
240.4
LT debtNT$M
24.24
26.10
26.75
26.20
26.94
29.76
35.13
38.21
45.85
49.75
138.4
13.05%
9.55%
36
Cost of revenue
7.38%
0.94×
Operating expenses
8.70%
1.07×
Property and equipment
18.46%