39.96
RevenueNT$M
40.48
42.94
45.72
49.36
53.46
57.58
62.74
68.11
74.28
80.94
43.38
8.65%
7.74%
7
4.00
Revenue growth%
19.41
20.17
20.02
19.48
22.38
22.77
19.97
17.59
17.54
19.95
3.94
19.95
19.96
48
5.73
Gross margin%
19.95
20.98
21.36
19.58
18.51
20.59
17.70
19.64
17.86
16.89
26.16
17.86
19.61
73
27.28
Operating margin%
3.53
2.91
4.42
5.36
5.82
2.83
2.82
0.40
0.40
0.40
27.25
0.40
2.87
83
11.46
Net margin%
27.67
28.43
27.58
25.17
22.65
23.85
21.97
21.13
22.26
21.61
22.95
21.97
23.25
82
35.50
P/E ratio (avg)x
45.28
49.68
53.89
52.27
58.67
59.11
55.48
51.07
50.79
54.10
16.79
54.10
53.08
71
18.72
EV/EBITx
31.16
30.37
34.69
35.12
39.37
44.17
48.70
53.49
55.90
59.90
6.483
53.49
41.77
58
4.07
FCF yield (avg)%
30.80
30.98
29.09
31.36
33.17
34.91
37.84
40.69
43.04
41.53
23.07
40.69
34.04
34
10.07
FCF margin%
19.02
19.34
20.41
21.31
21.43
20.32
18.10
18.20
15.72
16.69
9.22
18.10
19.18
69
1.380
FCF / Net incomex
2.776
3.208
3.477
3.884
4.521
5.033
5.017
6.011
6.780
7.293
0.762
6.011
4.769
82
11.85
ROIC%
12.26
14.13
14.78
11.83
14.38
12.34
12.71
13.10
11.70
9.73
10.69
12.34
12.52
16
6.07
Return on equity%
4.37
2.85
3.66
2.60
4.00
5.24
3.23
3.56
1.88
1.90
19.93
3.23
3.40
78
16.12
Return on assets%
23.03
20.61
19.13
20.93
18.39
18.90
18.34
21.09
22.33
22.15
11.06
21.09
20.77
25
0.41
EPSNT$
0.40
0.41
0.47
0.47
0.54
0.58
0.66
0.73
0.76
0.82
0.44
8.57%
9.04%
—
28.45
EPS growth%
33.79
32.02
32.26
30.28
32.47
31.05
28.86
27.19
26.15
27.05
14.26
27.19
30.67
38
0.76
Bookvalue per shNT$
1.06
1.08
1.12
1.26
1.32
1.38
1.40
1.31
1.27
1.40
1.44
1.12%
2.49%
—
0.67
FCF per shareNT$
0.43
0.45
0.47
0.51
0.55
0.58
0.56
0.58
0.61
0.66
1.23
3.66%
3.55%
—
1.04
Dividend per shNT$
0.45
0.48
0.48
0.44
0.40
0.39
0.39
0.35
0.37
0.33
1.42
(3.62%)
(4.08%)
—
23.25
Div yield (avg)%
11.67
9.79
10.07
7.14
6.57
6.21
5.33
2.72
3.62
4.27
15.48
4.27
6.39
39
23.91
Payout ratio%
25.27
22.43
19.71
19.33
21.77
21.71
21.20
23.13
26.10
27.12
16.68
23.13
22.10
63
57.28
Shares (diluted)M
69.46
68.95
79.89
90.28
94.75
108.3
111.1
113.2
128.2
131.7
55.84
6.81%
6.52%
28
27.99
Buyback yield%
25.74
24.21
22.12
20.71
20.61
21.52
21.91
21.91
23.96
23.66
9.34
21.91
22.02
23
1.080
D/E ratiox
1.201
1.152
1.035
1.014
0.958
1.037
1.042
1.078
1.021
0.915
0.833
1.037
1.036
24
28.06
Enterprise valueNT$M
51.42
49.49
44.72
44.85
41.22
39.54
34.88
34.40
37.87
37.13
86.87
(2.07%)
(3.74%)
19
51.88
LT debtNT$M
24.72
24.74
23.50
24.89
26.69
28.39
28.40
25.92
27.94
25.56
16.67
(0.86%)
1.33%
88
Cost of revenue
8.26%
1.05×
Operating expenses
6.83%
0.92×
Goodwill & intangibles
17.38%