309.0
RevenueNT$M
275.2
291.7
317.7
349.5
380.1
409.0
450.4
480.4
523.1
560.4
340.8
8.07%
8.27%
9
28.25
Revenue growth%
33.52
36.34
39.13
38.82
36.98
35.07
32.25
30.53
31.84
32.87
28.15
32.25
34.29
62
22.06
Gross margin%
4.56
6.80
9.69
11.96
14.95
13.01
11.03
9.84
8.15
9.82
26.10
9.84
9.83
80
26.66
Operating margin%
7.89
10.77
10.90
12.37
12.57
14.63
14.27
13.66
13.03
10.04
8.42
13.66
12.47
11
29.17
Net margin%
17.33
17.27
16.54
17.61
19.86
17.81
20.25
17.43
17.16
19.96
24.49
17.81
17.52
60
26.01
P/E ratio (avg)x
48.51
55.01
50.51
48.19
45.32
44.47
47.44
52.52
55.22
61.58
16.48
52.52
49.51
13
9.580
EV/EBITx
25.91
27.04
28.92
26.16
29.21
28.12
27.98
27.21
27.53
28.42
25.24
27.98
27.75
72
23.45
FCF yield (avg)%
21.15
19.89
20.99
21.49
18.80
18.70
17.79
17.63
15.86
17.64
8.15
17.64
18.75
18
25.86
FCF margin%
25.69
23.83
26.03
25.78
28.52
28.16
26.98
29.24
26.83
25.15
25.66
26.98
26.43
7
0.397
FCF / Net incomex
0.718
0.696
0.590
0.543
0.556
0.484
0.502
0.458
0.419
0.393
0.786
0.458
0.522
47
24.90
ROIC%
19.81
17.96
18.53
21.20
20.01
21.48
20.49
22.62
24.85
23.44
15.28
22.62
20.85
50
25.75
Return on equity%
27.01
29.88
31.12
28.93
28.58
31.11
31.02
32.93
33.80
32.79
4.09
32.79
31.07
31
23.78
Return on assets%
20.66
18.47
19.34
20.29
18.49
18.99
21.21
22.20
23.77
24.88
2.12
22.20
20.47
39
3.27
EPSNT$
2.53
2.26
2.11
2.34
2.40
2.19
2.43
2.37
2.60
2.51
3.39
0.90%
(0.91%)
—
21.53
EPS growth%
8.40
8.88
10.34
10.77
9.96
11.11
13.36
15.06
16.79
18.92
16.49
15.06
10.94
10
2.74
Bookvalue per shNT$
3.28
3.33
3.10
3.21
3.08
2.98
3.10
3.16
3.45
3.87
2.85
4.70%
2.83%
—
4.15
FCF per shareNT$
3.17
3.40
2.93
3.21
2.75
2.61
2.55
2.79
2.72
2.38
2.33
(2.85%)
(2.86%)
—
1.11
Dividend per shNT$
0.78
0.74
0.71
0.76
0.75
0.82
0.85
0.87
0.82
0.85
3.38
2.53%
0.15%
—
25.91
Div yield (avg)%
20.39
20.86
20.57
19.73
19.51
17.87
18.67
16.17
14.10
13.26
14.27
16.17
19.09
82
15.91
Payout ratio%
1.23
3.37
4.17
2.05
5.05
2.81
0.78
0.40
0.40
3.33
27.88
0.78
2.43
95
47.97
Shares (diluted)M
51.65
53.62
59.92
59.12
62.20
57.75
58.88
64.84
65.83
61.48
48.99
(0.23%)
1.08%
52
24.05
Buyback yield%
19.12
20.30
21.85
20.08
20.11
21.28
19.63
18.41
15.51
13.90
16.77
18.41
19.86
84
0.701
D/E ratiox
0.761
0.732
0.680
0.687
0.671
0.623
0.551
0.478
0.426
0.369
0.126
0.478
0.647
59
212.8
Enterprise valueNT$M
225.1
252.8
280.3
327.8
359.9
401.1
454.5
525.0
600.0
596.9
130.5
10.65%
10.68%
51
44.09
LT debtNT$M
131.3
145.1
137.5
135.0
120.7
109.9
109.0
106.0
101.5
99.62
186.5
(3.76%)
(3.76%)
63
Cost of revenue
7.95%
0.97×
Operating expenses
8.80%
1.05×
Cash and investments
17.59%
Property and equipment
16.77%