149.2
RevenueNT$M
340.3
367.3
403.3
435.1
475.4
522.7
562.5
621.0
671.0
738.6
153.4
9.21%
9.10%
42
22.22
Revenue growth%
18.09
20.57
20.06
21.60
23.69
23.03
25.53
23.98
23.19
25.31
10.64
23.98
23.11
6
24.85
Gross margin%
16.79
14.00
14.89
13.31
13.67
11.99
13.04
13.10
10.98
13.77
18.95
13.04
13.49
27
9.06
Operating margin%
23.90
23.15
24.55
23.93
23.87
24.35
23.05
23.31
24.01
22.40
25.21
23.31
23.88
26
22.24
Net margin%
15.10
17.47
15.55
15.06
14.16
11.37
12.35
15.04
17.74
18.20
4.07
15.04
15.08
37
25.35
P/E ratio (avg)x
15.99
17.71
18.84
20.95
23.51
23.91
26.63
30.02
29.31
30.93
17.83
29.31
23.71
42
27.83
EV/EBITx
24.54
28.42
29.52
32.59
33.37
31.79
32.10
33.04
33.97
35.84
22.47
33.04
32.34
15
5.30
FCF yield (avg)%
17.37
15.23
17.86
19.41
20.28
17.41
19.26
20.44
22.72
21.22
15.80
20.44
19.33
15
2.17
FCF margin%
0.70
0.40
0.40
2.25
1.56
2.04
4.40
6.23
7.73
7.33
4.15
6.23
2.15
89
1.595
FCF / Net incomex
0.364
0.369
0.376
0.374
0.381
0.393
0.401
0.376
0.360
0.338
0.896
0.376
0.375
7
25.41
ROIC%
6.85
8.44
6.73
9.58
10.86
7.91
6.56
4.26
4.16
2.95
25.24
4.26
6.79
7
26.98
Return on equity%
6.96
4.19
2.90
3.44
3.15
0.40
0.40
0.40
1.12
0.40
27.47
0.40
2.01
72
4.67
Return on assets%
30.30
30.89
31.22
30.12
28.25
28.93
29.76
29.97
27.07
25.98
2.86
28.93
29.86
51
8.88
EPSNT$
7.52
7.37
6.86
7.10
7.54
6.97
7.24
6.43
7.08
7.14
9.76
(1.08%)
(0.16%)
—
5.76
EPS growth%
15.08
14.58
15.24
16.39
17.69
18.80
19.95
21.16
18.75
17.34
14.43
18.80
17.52
46
15.16
Bookvalue per shNT$
3.93
4.15
4.36
4.00
3.80
3.71
3.40
3.00
2.62
2.37
8.45
(9.00%)
(4.57%)
—
4.12
FCF per shareNT$
14.60
15.65
15.31
15.93
16.64
15.60
16.40
18.14
19.67
18.45
16.20
2.08%
3.56%
—
14.74
Dividend per shNT$
26.50
31.80
37.27
40.41
41.28
48.88
52.68
57.11
62.27
73.68
8.71
12.28%
12.25%
—
7.30
Div yield (avg)%
2.16
1.97
0.61
2.47
2.33
0.74
3.35
4.87
4.88
3.64
18.53
3.64
2.40
51
15.45
Payout ratio%
15.53
12.94
11.95
14.09
11.57
14.02
15.73
16.26
15.51
13.45
24.93
15.51
14.06
75
29.60
Shares (diluted)M
36.55
38.01
37.45
40.53
40.78
35.64
35.59
33.74
30.19
27.10
28.38
(7.84%)
(2.43%)
37
21.51
Buyback yield%
30.34
28.01
26.65
28.97
31.97
31.47
30.37
30.42
31.80
33.47
6.25
31.47
30.40
11
1.777
D/E ratiox
1.810
1.797
2.082
2.217
2.500
2.784
3.128
3.410
3.395
3.602
0.958
3.395
2.642
78
294.5
Enterprise valueNT$M
35.93
31.64
31.48
33.18
34.02
35.11
31.00
31.75
29.06
30.64
272.1
(2.07%)
(1.36%)
55
651.8
LT debtNT$M
46.69
43.94
45.48
40.44
43.65
38.49
35.11
31.28
27.06
25.73
489.5
(10.04%)
(5.22%)
18
Cost of revenue
9.16%
1.01×
Operating expenses
8.67%
0.96×