73.79
RevenueNT$M
401.1
427.6
459.6
481.8
513.3
531.1
575.5
602.8
631.9
655.2
76.54
5.01%
5.74%
59
10.30
Revenue growth%
14.68
14.41
16.08
17.16
15.14
12.88
15.24
13.03
12.39
10.42
25.90
12.88
14.55
39
20.74
Gross margin%
2.67
4.29
6.13
8.49
7.86
6.24
7.69
5.78
6.33
6.65
26.36
6.33
6.29
34
20.00
Operating margin%
16.18
16.31
16.41
15.82
15.56
15.71
17.54
20.40
20.63
21.62
4.49
20.40
16.36
30
11.21
Net margin%
17.33
17.57
18.36
19.64
20.90
23.40
24.64
24.42
22.09
21.66
5.64
23.40
21.28
79
17.53
P/E ratio (avg)x
37.96
43.40
49.98
52.28
53.58
53.79
58.54
55.78
59.28
55.16
21.60
55.78
53.68
41
33.36
EV/EBITx
11.76
10.94
9.877
10.66
10.83
10.04
10.60
10.46
9.626
8.712
7.119
10.04
10.53
94
14.72
FCF yield (avg)%
8.24
7.54
8.21
6.28
6.26
6.86
8.54
8.35
11.18
11.44
18.35
8.54
8.22
91
9.28
FCF margin%
12.21
14.03
14.46
14.22
17.10
14.19
17.14
17.69
15.98
15.30
9.88
15.98
14.88
80
1.728
FCF / Net incomex
1.339
1.388
1.373
1.222
1.094
0.953
0.922
0.886
0.821
0.812
1.308
0.886
1.024
33
23.95
ROIC%
21.47
19.87
19.68
18.91
16.48
14.96
13.55
10.98
9.69
11.93
27.32
11.93
15.72
94
16.77
Return on equity%
3.10
2.71
5.04
6.85
8.48
5.96
6.53
4.48
4.57
3.68
21.77
4.57
4.80
44
16.10
Return on assets%
9.80
9.08
10.68
12.47
11.71
13.61
16.13
18.67
19.94
17.19
27.43
17.19
13.04
91
2.30
EPSNT$
0.72
0.66
0.66
0.72
0.80
0.75
0.75
0.68
0.65
0.65
2.38
(3.95%)
(0.54%)
—
4.06
EPS growth%
17.41
20.20
20.96
23.38
23.53
22.91
20.68
20.54
20.29
17.87
19.26
20.54
20.61
62
3.42
Bookvalue per shNT$
1.18
1.06
1.04
0.99
1.05
0.93
1.00
1.01
1.04
1.01
2.07
(0.87%)
(2.75%)
—
3.18
FCF per shareNT$
3.58
4.20
4.81
5.11
5.71
5.90
6.72
7.20
7.36
8.11
2.18
7.28%
8.93%
—
2.74
Dividend per shNT$
1.29
1.24
1.14
1.15
1.13
1.18
1.16
1.23
1.28
1.19
2.66
0.97%
0.28%
—
20.18
Div yield (avg)%
26.50
28.05
28.46
26.03
23.34
23.05
24.03
26.21
24.81
26.07
4.24
24.81
26.05
39
19.03
Payout ratio%
12.24
11.14
13.22
10.74
10.62
10.66
9.04
9.54
8.46
7.53
20.38
9.04
10.64
88
68.11
Shares (diluted)M
72.48
76.70
78.45
73.64
75.26
80.30
91.51
103.9
111.0
118.5
70.98
9.51%
5.67%
37
28.15
Buyback yield%
19.44
21.06
23.38
21.95
24.59
22.76
20.07
21.56
20.43
22.41
22.98
21.56
21.75
29
1.786
D/E ratiox
1.589
1.547
1.655
1.978
2.116
2.395
2.636
3.119
3.383
3.322
1.547
3.119
2.256
32
195.7
Enterprise valueNT$M
554.2
600.8
614.2
638.2
557.2
590.7
568.1
592.7
608.0
660.7
302.9
3.47%
2.64%
36
512.5
LT debtNT$M
61.46
68.04
65.43
74.42
71.97
78.92
83.96
83.80
92.41
92.28
117.3
5.10%
5.07%
79
Cost of revenue
5.32%
0.96×
Operating expenses
5.85%
1.01×
Property and equipment
17.39%