419.1
RevenueNT$M
309.8
330.8
356.7
388.4
425.4
454.6
492.0
538.0
587.2
643.0
427.8
8.61%
8.35%
24
24.16
Revenue growth%
22.08
21.13
20.35
18.89
17.83
19.44
17.98
20.14
17.45
17.95
8.55
17.98
19.16
86
17.09
Gross margin%
24.72
26.30
24.93
25.20
26.80
29.21
27.62
27.63
24.87
23.16
7.37
27.62
25.75
93
27.44
Operating margin%
26.66
24.99
26.71
24.45
27.21
25.44
24.19
24.17
23.19
23.49
5.19
24.17
24.72
29
21.36
Net margin%
25.20
26.53
24.85
24.41
21.94
21.68
19.13
20.97
20.11
17.96
13.35
20.11
21.81
79
11.79
P/E ratio (avg)x
13.30
11.56
9.898
8.801
7.778
7.249
6.120
5.562
4.863
4.404
21.30
5.562
7.513
42
12.27
EV/EBITx
20.39
21.69
23.99
26.34
26.31
26.79
30.69
29.36
27.81
26.67
29.91
27.81
26.51
50
13.50
FCF yield (avg)%
23.69
23.29
20.94
20.11
20.49
18.09
20.71
18.08
20.63
21.31
8.35
20.63
20.67
75
14.52
FCF margin%
28.69
28.12
29.46
27.34
26.59
25.44
26.63
27.98
26.97
27.88
22.32
26.97
27.61
88
1.538
FCF / Net incomex
1.653
1.648
1.700
1.560
1.781
1.899
1.955
2.074
2.011
1.861
0.458
1.955
1.821
87
15.60
ROIC%
14.88
15.33
17.58
20.50
21.75
24.08
25.67
27.40
28.80
30.54
14.15
27.40
22.92
83
24.12
Return on equity%
14.65
11.97
9.98
11.58
9.86
8.87
8.33
6.50
3.55
1.63
15.48
6.50
9.36
72
27.32
Return on assets%
4.39
3.65
2.48
0.40
0.40
1.97
0.40
0.40
0.40
0.40
27.40
0.40
0.40
53
7.52
EPSNT$
9.54
9.16
10.31
11.61
11.50
12.15
12.26
13.37
13.06
13.47
7.75
3.21%
3.76%
—
16.52
EPS growth%
17.42
16.50
14.81
17.64
15.64
16.93
17.69
18.72
16.53
14.00
16.51
16.93
16.73
57
3.88
Bookvalue per shNT$
6.70
6.98
6.51
6.23
6.27
7.09
7.29
6.77
6.76
7.69
6.85
4.17%
1.89%
—
3.39
FCF per shareNT$
5.83
5.38
5.60
5.93
5.72
5.15
4.54
4.79
4.61
4.47
2.68
(4.84%)
(1.81%)
—
1.39
Dividend per shNT$
3.51
3.95
4.13
3.95
4.53
4.46
4.90
4.73
5.10
5.33
7.68
3.28%
3.71%
—
13.79
Div yield (avg)%
14.21
12.17
14.72
13.76
15.56
17.97
18.57
20.33
21.55
19.83
10.49
19.83
16.76
90
27.76
Payout ratio%
17.46
14.99
12.07
9.68
8.90
9.67
10.16
11.73
12.86
14.77
2.42
11.73
11.90
64
71.07
Shares (diluted)M
125.6
132.9
157.0
174.4
208.4
226.3
243.1
252.5
285.8
310.7
70.97
8.31%
10.04%
18
2.96
Buyback yield%
18.70
20.66
20.45
18.36
17.45
16.08
17.36
15.08
16.49
18.14
22.03
16.49
17.80
34
0.803
D/E ratiox
0.501
0.519
0.570
0.618
0.651
0.650
0.739
0.736
0.740
0.847
0.707
0.739
0.650
73
532.4
Enterprise valueNT$M
314.4
283.8
259.1
222.8
207.1
183.9
170.6
180.6
177.3
155.2
500.0
(5.60%)
(7.46%)
31
367.1
LT debtNT$M
333.4
344.7
333.2
331.7
325.4
388.2
424.4
482.3
470.8
534.9
417.7
10.45%
5.71%
23
Cost of revenue
8.21%
0.99×
Operating expenses
8.14%
0.98×
Property and equipment
18.20%
Goodwill & intangibles
18.12%