86.60
RevenueNT$M
83.44
92.30
101.1
108.1
118.6
126.1
134.7
149.7
163.7
181.2
91.76
8.86%
8.91%
42
24.49
Revenue growth%
8.08
9.16
8.40
9.36
11.20
11.09
11.29
13.54
11.22
13.56
4.32
11.29
11.14
87
22.23
Gross margin%
1.36
0.40
0.62
0.40
1.73
3.60
5.24
8.04
9.84
7.51
28.52
7.51
2.67
94
25.09
Operating margin%
25.90
27.56
25.90
25.04
25.33
23.94
24.17
24.00
24.79
26.90
2.84
24.17
25.19
59
3.77
Net margin%
22.18
22.02
23.01
23.66
23.85
25.90
28.75
27.48
29.29
26.92
22.35
27.48
24.88
13
8.457
P/E ratio (avg)x
14.27
15.19
15.68
17.45
18.03
20.20
22.08
22.66
24.61
24.70
29.03
22.66
19.12
80
27.96
EV/EBITx
18.48
19.94
23.66
25.09
25.41
27.64
30.41
35.33
36.32
36.19
14.35
35.33
26.52
29
13.33
FCF yield (avg)%
27.13
25.95
24.00
21.98
21.22
24.08
26.59
28.10
28.70
31.22
11.65
28.10
26.27
38
3.42
FCF margin%
26.79
25.95
25.62
23.15
24.38
21.92
24.79
25.68
28.51
26.59
8.22
25.68
25.65
53
0.817
FCF / Net incomex
1.255
1.162
1.316
1.274
1.209
1.291
1.245
1.223
1.384
1.526
0.422
1.291
1.265
91
16.39
ROIC%
10.51
7.83
8.88
5.95
8.81
11.50
10.94
9.05
9.44
11.27
3.75
10.94
9.24
82
12.16
Return on equity%
28.41
30.40
31.60
34.36
34.91
34.67
32.04
33.28
33.95
36.31
15.66
33.95
33.61
63
15.21
Return on assets%
19.79
20.54
19.83
21.26
23.67
23.51
20.96
20.99
20.62
22.83
6.82
20.99
20.97
70
0.73
EPSNT$
1.55
1.47
1.37
1.31
1.33
1.37
1.51
1.49
1.51
1.41
0.77
1.15%
0.05%
—
4.40
EPS growth%
28.99
30.11
27.23
29.89
30.09
30.35
30.66
28.59
31.07
30.91
21.25
30.66
30.10
44
0.95
Bookvalue per shNT$
1.16
1.10
1.08
1.15
1.29
1.33
1.53
1.71
1.79
1.93
0.30
8.33%
5.62%
—
1.92
FCF per shareNT$
1.18
1.27
1.36
1.27
1.39
1.22
1.30
1.40
1.35
1.47
1.28
1.14%
1.84%
—
1.99
Dividend per shNT$
2.12
2.29
2.53
2.61
2.67
2.55
2.84
2.82
3.15
3.05
1.59
2.70%
3.88%
—
14.09
Div yield (avg)%
8.13
7.44
9.86
9.29
6.76
6.93
8.18
8.61
6.37
8.68
2.49
8.18
8.16
68
22.66
Payout ratio%
4.51
3.44
3.24
4.29
4.36
1.39
3.34
3.06
2.08
0.40
8.82
2.08
3.29
15
45.87
Shares (diluted)M
51.16
51.21
48.89
53.32
55.26
53.44
52.35
48.12
48.48
49.25
44.33
(2.28%)
0.55%
65
27.18
Buyback yield%
26.16
25.82
25.70
25.43
24.08
22.80
23.87
22.67
25.59
26.80
7.74
23.87
25.51
84
0.535
D/E ratiox
0.420
0.371
0.407
0.404
0.374
0.336
0.290
0.319
0.301
0.308
1.714
0.308
0.353
36
20.74
Enterprise valueNT$M
143.0
131.9
129.1
130.8
117.6
125.4
124.0
115.7
126.7
134.3
106.1
2.69%
(1.39%)
56
166.5
LT debtNT$M
230.6
232.2
221.2
214.1
214.1
229.9
226.9
251.8
249.5
284.1
42.60
5.82%
2.58%
92
Cost of revenue
9.18%
1.03×
Operating expenses
9.12%
1.02×