165.7
RevenueNT$M
262.7
270.8
285.4
300.3
308.7
329.0
339.0
349.8
372.2
380.5
180.6
4.27%
3.98%
46
17.86
Revenue growth%
18.05
19.75
19.98
17.28
19.45
16.47
14.46
15.26
17.62
16.35
15.59
16.35
17.45
41
24.30
Gross margin%
24.22
25.82
25.48
28.26
29.72
28.80
27.20
29.50
28.83
27.76
12.53
28.80
28.01
36
7.81
Operating margin%
11.43
13.70
11.45
9.15
7.64
4.81
4.67
7.35
5.73
7.88
19.38
5.73
7.76
15
22.82
Net margin%
5.32
5.10
6.19
6.46
9.24
10.16
10.03
8.51
10.13
10.03
21.15
10.03
8.88
77
16.37
P/E ratio (avg)x
41.48
40.57
39.20
41.18
42.04
47.76
47.01
50.10
49.63
51.61
11.48
49.63
44.52
50
22.87
EV/EBITx
49.77
51.97
59.46
68.64
82.49
84.58
91.08
91.96
106.0
119.2
34.22
91.96
83.54
77
20.72
FCF yield (avg)%
0.40
0.62
0.40
1.25
4.09
6.62
7.93
8.55
6.91
8.46
14.48
7.93
5.36
64
2.99
FCF margin%
28.08
26.03
26.27
29.08
27.39
26.40
23.75
26.75
27.88
28.07
24.77
26.75
27.07
5
0.499
FCF / Net incomex
0.982
0.876
0.824
0.852
0.880
0.845
0.818
0.889
0.819
0.819
1.053
0.819
0.849
74
10.53
ROIC%
22.80
22.31
24.24
26.12
26.89
29.13
28.89
31.63
29.68
32.64
25.14
29.68
27.89
41
22.43
Return on equity%
5.87
7.07
7.43
9.68
11.66
12.14
13.49
15.33
15.08
13.34
20.17
13.49
11.90
54
2.51
Return on assets%
26.51
27.64
30.34
27.45
25.05
28.05
30.65
31.08
28.16
28.67
21.52
28.67
28.10
41
0.96
EPSNT$
3.43
3.44
3.60
3.93
4.29
4.41
4.84
4.44
3.95
3.81
1.06
(2.35%)
1.97%
—
15.71
EPS growth%
11.61
13.50
10.60
8.36
8.58
7.97
10.33
9.91
8.28
6.93
16.89
8.28
9.24
22
1.64
Bookvalue per shNT$
4.18
4.16
4.14
4.21
4.94
5.90
6.36
7.34
8.28
8.02
4.37
10.16%
7.22%
—
4.84
FCF per shareNT$
4.50
4.93
4.83
5.31
6.20
7.05
7.74
8.90
8.77
10.00
4.54
10.04%
8.16%
—
3.21
Dividend per shNT$
4.52
4.15
4.61
4.99
5.55
5.18
5.25
5.89
6.28
6.16
5.00
2.09%
3.90%
—
15.52
Div yield (avg)%
21.23
20.27
23.10
25.98
25.99
24.49
23.72
25.03
22.11
23.69
8.53
23.72
23.71
77
22.17
Payout ratio%
14.58
15.87
16.83
19.39
21.42
21.63
22.16
24.92
24.19
23.57
26.48
23.57
21.52
52
45.72
Shares (diluted)M
69.49
68.24
78.06
94.14
110.7
129.4
138.0
148.2
163.1
194.8
46.12
11.98%
12.30%
68
18.88
Buyback yield%
20.68
23.15
20.76
21.87
23.12
23.11
24.62
24.11
26.51
28.89
28.86
24.62
23.13
31
0.745
D/E ratiox
0.722
0.747
0.640
0.651
0.683
0.637
0.673
0.643
0.612
0.572
0.491
0.637
0.647
59
111.8
Enterprise valueNT$M
82.49
76.06
79.37
86.42
95.41
83.25
89.91
78.06
73.55
79.16
27.38
(3.66%)
(1.00%)
34
277.2
LT debtNT$M
428.6
516.1
569.7
574.2
678.5
662.3
721.7
861.1
891.3
949.4
246.5
6.95%
9.82%
56
Cost of revenue
4.35%
1.04×
Operating expenses
3.43%
0.95×