537.1
RevenueNT$M
542.1
578.1
620.4
653.1
698.9
751.0
794.9
853.4
908.0
971.7
594.0
6.81%
6.52%
76
4.89
Revenue growth%
24.22
23.14
23.20
22.06
19.35
19.71
19.45
16.80
18.56
19.22
5.34
19.22
19.58
30
10.99
Gross margin%
20.75
18.86
17.23
18.47
17.25
15.93
17.70
17.20
17.74
18.01
20.34
17.70
17.72
14
6.81
Operating margin%
24.84
27.79
28.14
28.24
28.97
29.65
31.03
29.23
29.37
27.13
6.65
29.37
28.60
11
19.67
Net margin%
5.41
7.19
8.73
6.14
8.41
6.49
4.75
1.93
0.40
1.14
4.13
1.93
5.78
65
18.00
P/E ratio (avg)x
6.561
6.606
7.044
7.496
7.058
6.689
6.843
6.431
5.711
5.120
26.06
6.431
6.647
12
9.020
EV/EBITx
26.44
24.01
21.95
22.90
25.04
26.12
23.75
25.79
27.83
29.02
23.14
26.12
25.42
74
6.20
FCF yield (avg)%
8.96
8.08
8.74
9.96
10.86
9.54
7.63
9.56
11.52
11.42
22.04
9.56
9.55
47
28.22
FCF margin%
15.58
16.18
15.16
17.52
15.02
16.56
17.50
15.32
13.16
15.27
14.60
15.32
15.45
51
1.103
FCF / Net incomex
1.675
1.858
2.139
2.438
2.899
2.956
3.332
3.826
4.183
4.549
1.795
3.826
2.928
63
25.87
ROIC%
7.89
8.84
6.63
7.20
4.67
6.38
7.49
7.35
7.31
7.48
8.04
7.35
7.33
13
19.69
Return on equity%
23.68
24.09
25.41
25.30
28.12
29.68
28.56
29.32
30.18
27.53
3.86
29.32
27.82
33
19.94
Return on assets%
32.14
29.78
31.82
30.96
33.54
31.65
34.16
33.00
35.45
33.66
10.76
33.66
32.57
16
2.26
EPSNT$
4.93
4.96
5.23
5.27
6.18
6.54
6.72
7.63
8.04
8.58
2.47
6.78%
7.38%
—
28.73
EPS growth%
19.15
19.91
21.10
23.04
23.44
20.80
19.22
19.48
18.35
16.25
15.53
19.22
19.69
38
3.61
Bookvalue per shNT$
2.46
2.30
2.53
2.74
2.60
2.39
2.38
2.34
2.46
2.73
0.83
1.00%
0.97%
—
1.49
FCF per shareNT$
3.92
3.99
4.17
4.50
4.50
3.95
3.48
3.38
2.98
3.10
1.24
(7.16%)
(2.72%)
—
4.10
Dividend per shNT$
2.38
2.74
2.89
3.33
3.41
4.04
4.76
5.41
5.66
6.53
2.35
13.90%
12.46%
—
16.95
Div yield (avg)%
25.70
23.23
24.92
23.30
24.02
23.85
26.77
24.06
26.77
26.54
26.58
26.54
24.49
53
5.51
Payout ratio%
27.94
27.27
28.33
25.74
24.79
24.62
25.43
25.73
25.34
24.54
27.15
25.34
25.58
92
46.95
Shares (diluted)M
44.36
39.11
35.05
36.05
35.24
31.75
30.15
31.42
27.75
30.01
47.87
(3.16%)
(3.03%)
47
28.26
Buyback yield%
8.94
11.54
9.17
6.40
8.45
10.56
9.24
11.34
10.87
13.10
7.79
10.87
9.90
83
0.303
D/E ratiox
1.553
1.692
1.712
1.718
1.728
1.646
1.894
1.873
2.089
2.042
1.484
1.894
1.723
30
554.1
Enterprise valueNT$M
440.9
491.3
449.2
448.6
446.8
418.4
383.8
423.8
445.5
510.4
40.32
2.70%
1.97%
90
710.9
LT debtNT$M
277.7
288.2
315.2
331.6
320.8
314.5
348.6
364.6
359.6
352.9
461.8
1.93%
2.13%
60
Cost of revenue
6.52%
1.00×
Operating expenses
6.21%
0.97×
Property and equipment
14.03%