287.8
RevenueNT$M
387.3
408.8
435.8
461.1
480.0
503.5
526.9
558.2
576.1
617.2
309.1
5.16%
5.36%
58
18.69
Revenue growth%
7.17
5.61
2.71
0.41
2.44
4.22
2.81
0.40
2.22
0.40
28.84
2.22
2.58
74
8.85
Gross margin%
17.05
17.37
14.50
16.87
14.66
16.08
16.77
16.87
18.55
19.80
15.84
16.87
16.87
13
3.56
Operating margin%
20.80
18.14
16.92
18.43
21.30
23.37
22.55
22.44
23.25
20.51
25.27
22.55
21.05
78
10.40
Net margin%
12.10
13.43
12.74
13.94
16.87
14.90
12.98
10.18
11.94
12.61
3.80
12.61
12.86
35
15.43
P/E ratio (avg)x
14.05
14.64
17.27
19.96
23.17
22.92
24.85
23.71
25.90
26.68
12.03
24.85
23.04
78
15.47
EV/EBITx
8.090
7.493
7.313
7.469
8.014
7.795
8.493
7.462
7.401
7.516
19.91
7.516
7.504
48
8.12
FCF yield (avg)%
8.11
9.64
9.60
9.63
9.71
12.18
9.76
11.88
14.24
16.07
3.50
12.18
9.73
76
23.08
FCF margin%
30.53
31.64
30.83
30.66
32.42
35.30
35.22
35.54
36.92
37.24
2.07
35.54
33.82
51
0.501
FCF / Net incomex
0.276
0.300
0.322
0.326
0.307
0.287
0.260
0.246
0.249
0.243
1.741
0.249
0.281
29
19.85
ROIC%
4.76
5.53
7.04
6.12
5.68
4.98
6.90
5.19
6.71
7.01
8.35
6.71
5.90
67
15.18
Return on equity%
5.61
5.13
4.76
5.53
5.97
5.69
3.62
4.79
5.69
6.55
14.93
5.69
5.57
50
14.78
Return on assets%
22.05
21.52
20.45
19.99
18.63
17.91
16.32
18.90
20.95
19.06
12.86
18.90
19.53
91
5.69
EPSNT$
5.69
6.16
6.00
6.72
6.42
6.80
7.10
7.84
7.69
7.20
6.27
2.33%
2.94%
—
21.22
EPS growth%
32.93
31.97
33.04
32.55
33.45
30.76
31.74
30.96
33.49
30.61
8.89
30.96
32.26
53
3.42
Bookvalue per shNT$
6.87
7.50
8.12
8.57
8.57
9.20
9.41
10.23
10.24
10.41
5.69
3.96%
3.85%
—
7.03
FCF per shareNT$
3.31
3.57
3.42
3.44
3.78
3.80
4.07
3.92
3.77
3.66
7.33
(0.64%)
0.21%
—
5.33
Dividend per shNT$
2.49
2.43
2.31
2.56
2.75
3.00
3.06
3.18
2.94
3.33
7.01
3.88%
4.25%
—
29.93
Div yield (avg)%
20.00
18.52
18.70
17.37
19.97
17.76
15.94
16.44
16.39
18.56
27.67
16.44
18.14
36
17.64
Payout ratio%
24.53
26.34
27.80
26.79
28.79
29.94
28.87
26.79
25.87
27.40
19.78
27.40
27.10
91
32.00
Shares (diluted)M
31.55
30.09
32.65
31.97
30.91
31.65
33.30
36.25
39.96
42.69
31.45
6.67%
3.02%
39
29.97
Buyback yield%
13.90
15.14
14.25
13.21
10.68
10.57
8.68
6.77
6.62
4.62
21.38
6.77
10.62
42
0.575
D/E ratiox
1.169
1.357
1.505
1.616
1.575
1.649
1.575
1.677
1.603
1.849
1.452
1.649
1.589
68
0.238
Enterprise valueNT$B
0.501
0.512
0.593
0.659
0.689
0.719
0.806
0.921
1.003
0.972
0.352
7.11%
7.42%
91
370.1
LT debtNT$M
340.7
312.7
330.1
291.5
246.3
241.4
246.7
240.0
232.2
242.8
668.3
(0.28%)
(3.04%)
48
Cost of revenue
5.36%
1.00×
Operating expenses
5.16%
0.98×
Property and equipment
18.40%