642.5
RevenueNT$M
325.4
349.7
374.2
387.5
402.4
419.4
446.1
476.1
510.9
547.0
708.5
6.34%
6.06%
57
2.52
Revenue growth%
3.23
4.02
3.40
4.00
6.27
7.10
5.75
4.66
6.20
8.41
27.92
6.20
5.21
33
12.09
Gross margin%
6.65
4.73
5.75
5.48
2.66
1.43
1.06
1.92
4.81
5.03
26.99
1.92
4.77
50
17.01
Operating margin%
23.98
26.25
28.93
29.26
27.37
28.52
30.67
28.19
30.94
32.27
14.15
30.67
28.73
8
16.34
Net margin%
8.96
8.12
8.31
10.08
8.16
6.90
8.31
9.54
12.50
10.09
5.76
9.54
8.64
87
13.23
P/E ratio (avg)x
33.53
30.82
27.32
28.01
25.90
24.59
25.01
24.74
21.99
21.55
37.89
24.59
25.45
84
22.56
EV/EBITx
59.14
59.05
65.46
77.38
81.76
86.82
95.15
102.5
120.7
123.5
27.05
102.5
84.29
32
18.21
FCF yield (avg)%
16.52
14.64
15.34
15.65
16.34
16.48
13.64
16.31
18.92
21.21
4.81
16.48
16.32
20
29.81
FCF margin%
20.03
20.45
22.03
23.86
24.76
26.93
24.63
25.63
26.95
24.44
27.28
25.63
24.53
93
1.417
FCF / Net incomex
1.004
1.192
1.204
1.344
1.508
1.751
1.986
2.257
2.611
2.976
1.368
2.257
1.630
83
29.04
ROIC%
7.49
7.69
9.53
7.52
5.95
7.17
6.68
8.35
6.29
8.92
24.08
7.17
7.51
85
26.30
Return on equity%
36.65
37.90
39.78
38.40
40.18
38.86
39.31
36.88
34.91
35.96
22.66
36.88
38.15
8
25.36
Return on assets%
26.57
27.27
25.06
25.90
23.41
26.35
24.09
23.82
23.90
22.97
25.37
23.90
24.57
8
3.17
EPSNT$
4.59
4.87
5.48
5.42
6.13
6.45
6.72
7.23
8.57
8.26
3.27
6.13%
7.47%
—
13.28
EPS growth%
6.60
5.05
5.89
8.67
9.54
11.19
9.71
8.44
5.51
5.82
4.22
8.44
7.52
30
4.31
Bookvalue per shNT$
2.31
2.41
2.46
2.68
2.81
3.04
2.66
2.39
2.24
2.22
1.04
(4.65%)
(1.35%)
—
2.40
FCF per shareNT$
1.24
1.43
1.49
1.47
1.38
1.47
1.43
1.54
1.53
1.61
4.16
3.10%
3.45%
—
3.93
Dividend per shNT$
6.53
6.46
6.76
7.28
7.03
7.45
7.39
7.39
7.71
8.15
2.96
2.99%
2.09%
—
13.14
Div yield (avg)%
14.43
15.15
12.98
11.86
10.99
10.59
10.74
13.53
11.43
12.30
17.63
11.43
12.08
41
2.60
Payout ratio%
26.41
26.15
28.68
29.29
29.06
26.39
26.79
25.16
27.44
30.12
12.42
26.79
27.11
58
46.15
Shares (diluted)M
42.39
44.68
43.35
46.27
42.17
38.13
38.64
40.33
37.25
39.56
47.78
(1.27%)
(0.86%)
78
29.11
Buyback yield%
33.54
32.20
30.37
27.88
26.81
28.75
30.27
33.00
35.22
37.61
8.39
33.00
31.28
46
1.630
D/E ratiox
0.610
0.560
0.551
0.509
0.460
0.473
0.517
0.482
0.476
0.526
1.718
0.482
0.513
62
645.5
Enterprise valueNT$M
537.9
536.9
544.0
559.0
571.9
653.8
732.6
800.0
758.6
692.1
633.6
3.89%
3.39%
36
156.3
LT debtNT$M
75.33
69.44
68.57
62.35
58.31
55.16
54.43
54.15
55.28
56.17
271.6
(0.74%)
(2.10%)
6
Cost of revenue
6.22%
1.02×
Operating expenses
5.67%
0.96×