539.5
RevenueNT$M
365.2
374.8
397.4
416.6
425.1
445.7
456.9
473.6
493.5
508.4
564.3
3.64%
3.84%
75
28.09
Revenue growth%
20.13
21.28
22.62
20.56
23.35
23.36
24.27
23.43
22.20
20.81
6.25
23.36
22.41
10
2.58
Gross margin%
21.89
23.73
21.63
19.27
21.66
21.47
19.19
17.79
14.79
16.84
3.48
17.79
20.37
82
16.27
Operating margin%
24.97
24.86
24.39
25.02
27.39
28.59
30.28
28.53
25.54
24.09
9.12
28.53
25.28
91
12.24
Net margin%
7.70
10.26
10.74
12.36
12.66
14.78
17.19
18.73
15.84
15.91
24.35
15.91
13.72
26
37.16
P/E ratio (avg)x
37.30
36.41
35.79
40.41
42.16
45.65
49.06
53.60
54.33
53.90
18.63
53.60
43.90
66
34.94
EV/EBITx
26.10
27.01
25.98
27.86
29.45
34.63
34.51
34.72
41.03
47.17
25.94
34.72
31.98
49
18.21
FCF yield (avg)%
19.74
19.89
17.41
19.78
20.09
20.56
22.18
21.16
18.32
16.88
2.69
20.56
19.83
14
28.54
FCF margin%
10.98
8.20
10.42
10.83
11.27
12.81
10.25
12.87
12.06
10.19
18.49
12.06
10.91
31
0.392
FCF / Net incomex
1.017
1.000
0.877
0.843
0.807
0.869
0.871
0.858
0.872
0.862
0.331
0.869
0.870
44
14.11
ROIC%
5.51
6.93
6.66
9.46
7.74
7.09
6.24
8.69
8.17
8.03
21.73
8.03
7.42
22
7.41
Return on equity%
25.77
25.61
25.40
27.95
27.06
26.52
26.66
25.86
24.45
26.83
2.08
26.52
26.19
31
10.18
Return on assets%
8.12
11.08
9.67
9.47
7.69
7.95
7.89
5.46
4.60
4.52
14.57
5.46
7.92
68
6.45
EPSNT$
5.79
6.17
6.09
5.64
5.76
5.53
5.59
4.85
4.36
4.01
6.62
(6.97%)
(3.31%)
—
26.50
EPS growth%
23.75
22.55
23.42
20.82
18.50
16.91
17.27
16.17
18.09
15.60
25.25
16.91
18.30
68
4.70
Bookvalue per shNT$
2.02
1.98
2.10
2.21
2.26
2.37
2.35
2.41
2.31
2.23
2.67
(0.26%)
1.71%
—
4.54
FCF per shareNT$
5.09
5.74
5.97
6.55
7.72
8.78
8.41
9.13
9.77
9.91
6.63
5.13%
6.52%
—
4.18
Dividend per shNT$
1.80
1.83
1.92
2.05
1.98
1.99
1.88
1.97
1.95
2.15
1.29
1.66%
2.56%
—
7.44
Div yield (avg)%
25.44
24.63
26.50
26.75
29.49
29.06
27.44
28.69
28.31
30.37
28.86
28.69
27.88
14
2.38
Payout ratio%
12.61
14.68
14.95
16.78
13.95
11.91
11.51
11.50
11.30
8.68
5.46
11.50
12.26
25
25.85
Shares (diluted)M
27.84
25.29
23.21
21.58
19.54
19.87
19.71
19.11
19.86
19.41
25.75
(0.14%)
(4.05%)
68
27.72
Buyback yield%
28.35
29.99
27.33
26.87
25.80
25.28
24.71
25.83
26.14
26.95
11.62
25.83
26.51
90
0.225
D/E ratiox
1.802
2.016
1.874
1.720
1.716
1.806
1.941
1.775
1.731
1.751
0.396
1.775
1.788
66
87.69
Enterprise valueNT$M
346.7
371.6
376.7
344.3
329.8
283.7
279.4
281.3
241.9
214.7
168.1
(8.23%)
(5.19%)
84
256.8
LT debtNT$M
275.9
249.6
224.8
234.8
234.0
249.9
262.6
251.1
222.8
244.0
437.7
0.84%
(0.61%)
73
Cost of revenue
3.93%
1.01×
Operating expenses
3.69%
0.98×
Goodwill & intangibles
19.46%
Property and equipment
18.40%