113.0
RevenueNT$M
68.95
72.48
76.94
80.78
84.28
87.80
93.44
98.12
102.8
110.4
119.1
5.55%
5.51%
9
14.45
Revenue growth%
15.92
18.05
18.35
21.33
21.54
23.07
22.65
20.26
21.99
21.46
23.77
21.99
21.40
14
8.90
Gross margin%
32.18
31.60
32.44
35.35
33.41
34.92
33.23
31.91
32.33
34.62
25.45
33.23
32.84
54
6.29
Operating margin%
1.05
0.40
0.40
0.40
0.40
0.40
1.99
3.47
0.66
0.40
17.49
0.66
0.40
55
28.41
Net margin%
24.39
27.14
25.84
25.73
27.27
24.40
24.27
21.90
21.24
22.95
28.84
22.95
24.40
83
29.27
P/E ratio (avg)x
20.95
21.27
23.24
24.81
27.95
31.13
32.06
34.18
31.75
32.93
16.09
32.06
29.54
44
36.94
EV/EBITx
20.04
20.63
21.70
21.33
22.19
21.76
21.38
23.15
23.53
23.66
16.79
23.15
21.73
76
6.26
FCF yield (avg)%
20.47
23.20
24.07
23.33
24.38
25.31
23.52
26.12
25.93
26.77
20.50
25.93
24.23
47
26.37
FCF margin%
12.45
12.69
11.80
11.98
14.32
15.62
13.09
10.09
12.92
15.03
24.72
13.09
12.81
10
0.233
FCF / Net incomex
2.198
2.481
2.641
2.961
2.947
3.027
3.100
3.334
3.453
3.670
0.642
3.334
2.994
19
12.62
ROIC%
3.61
2.84
0.55
2.19
3.97
2.00
1.30
0.56
0.40
0.40
24.68
0.56
1.65
39
2.74
Return on equity%
7.05
5.89
6.25
3.85
4.25
2.62
3.37
0.40
0.52
2.45
13.96
2.45
3.61
68
21.97
Return on assets%
29.09
26.21
24.68
27.24
26.99
28.23
28.38
25.73
25.10
25.96
16.04
25.96
26.60
6
0.60
EPSNT$
2.23
2.66
2.85
2.75
2.90
3.05
3.61
4.14
4.19
4.52
0.66
9.27%
8.46%
—
13.79
EPS growth%
17.05
15.87
16.94
19.81
20.79
18.59
16.21
15.41
16.71
17.88
14.88
16.71
17.00
55
1.00
Bookvalue per shNT$
2.81
3.31
3.74
3.83
3.94
4.76
5.60
5.94
5.89
6.60
1.81
10.87%
10.39%
—
1.16
FCF per shareNT$
0.43
0.46
0.42
0.40
0.36
0.38
0.39
0.41
0.43
0.37
1.28
0.51%
(2.28%)
—
0.36
Dividend per shNT$
1.97
2.24
2.32
2.79
3.04
3.43
3.62
4.08
4.30
4.50
0.53
8.17%
10.57%
—
21.92
Div yield (avg)%
7.47
9.21
8.48
6.98
9.64
8.81
6.75
7.08
8.09
7.28
2.79
7.28
7.78
69
15.33
Payout ratio%
4.83
3.46
3.76
4.85
6.37
3.90
3.00
1.85
0.40
1.40
6.07
1.85
3.61
11
67.73
Shares (diluted)M
102.9
121.2
134.2
159.7
181.2
208.3
234.0
262.3
276.1
304.6
69.79
10.94%
12.24%
67
5.56
Buyback yield%
24.19
24.75
23.25
24.88
22.81
25.78
28.66
25.91
24.24
26.51
2.14
25.91
24.82
40
1.308
D/E ratiox
1.417
1.575
1.606
1.540
1.743
1.751
1.793
2.050
2.341
2.248
1.318
2.050
1.747
50
89.42
Enterprise valueNT$M
105.5
101.7
109.8
105.5
92.16
87.57
80.80
75.96
81.67
77.75
47.67
(3.34%)
(2.44%)
29
116.8
LT debtNT$M
39.48
44.12
47.24
52.69
57.63
64.71
67.01
66.50
67.40
71.24
80.98
4.33%
7.47%
35
Cost of revenue
5.90%
1.04×
Operating expenses
5.19%
0.97×
Property and equipment
15.85%