281.1
RevenueNT$M
456.9
491.8
530.9
575.0
616.9
667.9
722.4
766.3
806.3
840.7
309.8
6.38%
6.66%
70
9.16
Revenue growth%
7.77
5.75
6.62
8.35
8.91
11.50
12.41
12.39
10.45
9.44
7.68
11.50
9.18
22
10.99
Gross margin%
20.81
19.82
18.08
20.43
19.86
17.20
17.87
19.15
18.91
21.90
19.65
18.91
19.49
16
15.63
Operating margin%
12.79
9.81
9.35
8.81
6.34
3.51
4.09
1.46
0.40
0.40
25.44
1.46
5.21
50
5.39
Net margin%
22.63
21.69
24.47
21.73
23.73
25.89
23.40
23.38
23.79
23.86
10.58
23.79
23.56
70
7.209
P/E ratio (avg)x
24.38
23.10
20.90
21.89
20.60
19.11
19.69
18.27
17.44
15.66
36.67
18.27
20.15
69
21.71
EV/EBITx
21.26
21.29
22.14
21.31
21.43
21.97
20.18
18.47
17.69
17.15
9.042
18.47
21.28
86
3.54
FCF yield (avg)%
26.95
28.90
25.99
23.60
22.76
22.89
25.80
27.40
29.31
31.99
2.01
27.40
26.47
53
28.47
FCF margin%
7.11
7.40
9.18
6.53
9.20
11.73
13.82
12.64
12.89
11.76
23.50
12.64
10.47
79
0.509
FCF / Net incomex
1.377
1.461
1.415
1.416
1.424
1.413
1.406
1.367
1.433
1.255
0.310
1.406
1.414
48
25.77
ROIC%
6.44
4.83
2.45
0.96
0.40
2.89
5.42
4.53
5.64
3.49
22.14
4.53
4.01
53
7.86
Return on equity%
21.11
22.65
23.98
26.95
29.33
27.30
29.60
29.61
32.27
32.31
14.98
29.61
28.32
94
10.71
Return on assets%
30.65
28.96
27.70
28.98
29.31
28.29
29.39
27.55
25.02
22.69
6.96
27.55
28.62
42
2.11
EPSNT$
7.66
6.77
7.51
8.29
7.93
8.36
8.03
7.75
7.82
8.05
2.27
0.32%
0.79%
—
27.94
EPS growth%
24.14
23.91
23.50
24.35
24.32
23.18
22.45
21.40
20.04
20.94
23.06
21.40
23.34
88
11.66
Bookvalue per shNT$
2.78
2.99
2.83
3.06
2.94
2.83
3.09
2.79
2.86
2.93
7.30
(0.05%)
0.86%
—
6.77
FCF per shareNT$
11.15
11.35
13.26
14.35
15.70
17.98
19.22
20.67
21.18
23.68
3.38
8.56%
9.27%
—
2.85
Dividend per shNT$
3.81
4.35
4.40
4.89
4.71
5.33
5.94
6.86
6.88
7.44
11.24
9.58%
7.89%
—
12.13
Div yield (avg)%
24.24
22.93
20.90
18.42
20.81
21.53
20.45
19.57
21.26
21.06
5.80
21.06
20.98
29
21.09
Payout ratio%
23.61
24.68
22.84
20.53
19.94
22.40
21.12
22.02
19.16
16.63
8.20
21.12
21.57
31
39.70
Shares (diluted)M
41.65
37.04
34.10
29.45
29.82
27.30
25.01
27.43
26.23
28.69
41.33
(0.77%)
(3.91%)
71
22.87
Buyback yield%
22.32
20.84
22.94
22.12
20.78
23.08
20.23
17.55
18.65
19.01
2.45
19.01
20.81
20
0.223
D/E ratiox
0.511
0.568
0.635
0.715
0.829
0.844
0.813
0.841
0.826
0.842
1.647
0.841
0.819
50
0.473
Enterprise valueNT$B
0.615
0.647
0.626
0.564
0.611
0.664
0.622
0.614
0.668
0.739
1.110
3.89%
1.99%
83
0.871
LT debtNT$B
1.036
1.118
1.047
1.131
1.045
1.069
1.040
0.968
0.904
0.966
0.902
(1.56%)
(0.59%)
91
Cost of revenue
6.74%
1.01×
Operating expenses
7.10%
1.04×
Property and equipment
20.27%