906.5
RevenueNT$M
449.3
483.5
522.5
570.7
609.8
664.9
715.1
767.3
826.7
916.1
968.0
8.48%
8.44%
91
14.68
Revenue growth%
2.97
1.25
0.40
1.94
0.40
1.77
3.12
5.82
4.63
7.30
13.06
4.63
2.45
32
21.90
Gross margin%
25.69
25.91
22.98
24.21
26.19
23.71
20.83
21.56
24.49
24.01
21.48
23.71
24.11
16
25.02
Operating margin%
2.36
4.84
5.39
6.61
5.59
4.30
3.75
5.19
5.85
8.29
29.17
5.19
5.29
80
25.45
Net margin%
24.44
27.36
29.98
32.04
29.86
27.95
26.81
27.56
27.26
26.23
15.30
27.26
27.46
65
34.78
P/E ratio (avg)x
41.30
42.02
49.27
55.70
59.68
58.39
58.23
67.72
70.19
68.07
36.77
67.72
58.31
23
22.22
EV/EBITx
35.33
32.56
28.35
30.43
31.52
31.38
29.54
32.18
28.17
27.51
26.72
29.54
30.91
61
7.53
FCF yield (avg)%
22.89
20.14
18.55
20.03
17.32
14.42
17.37
18.72
20.19
20.67
12.48
18.72
19.38
31
10.16
FCF margin%
26.80
29.30
30.00
31.84
33.76
33.09
33.73
32.16
29.78
29.64
16.12
32.16
30.92
77
1.615
FCF / Net incomex
1.138
1.091
1.253
1.357
1.521
1.525
1.567
1.857
2.180
2.547
1.558
1.857
1.523
85
20.76
ROIC%
7.04
7.50
6.54
4.98
3.44
4.11
1.71
1.35
1.34
0.40
3.25
1.35
3.77
17
11.65
Return on equity%
18.57
15.77
13.56
12.32
12.06
13.01
15.59
15.22
17.83
17.55
24.56
15.59
15.40
57
12.67
Return on assets%
0.40
2.32
1.00
0.71
0.40
0.40
0.40
0.40
0.52
1.39
10.67
0.40
0.46
87
0.96
EPSNT$
0.97
0.89
0.80
0.85
0.91
0.86
0.87
0.79
0.86
0.96
1.04
1.08%
(1.31%)
—
4.94
EPS growth%
6.25
9.20
11.39
11.64
13.02
12.92
12.75
11.40
11.86
13.09
7.39
12.75
11.75
58
1.08
Bookvalue per shNT$
0.83
0.76
0.85
0.95
1.07
1.20
1.33
1.47
1.67
1.70
0.63
9.72%
8.74%
—
1.13
FCF per shareNT$
0.66
0.73
0.81
0.83
0.83
0.80
0.77
0.87
0.97
1.10
0.53
5.66%
5.03%
—
0.22
Dividend per shNT$
0.69
0.67
0.72
0.63
0.57
0.57
0.51
0.53
0.50
0.45
0.43
(4.81%)
(4.48%)
—
28.20
Div yield (avg)%
12.07
10.05
11.00
13.23
11.01
13.06
10.11
8.89
9.76
7.11
20.66
9.76
10.56
35
23.84
Payout ratio%
5.26
3.48
2.99
3.07
4.28
5.88
7.92
5.87
6.75
6.49
28.87
6.49
5.56
61
404.9
Shares (diluted)M
366.8
345.6
370.6
397.4
429.0
376.4
343.3
310.1
314.5
305.3
393.9
(6.58%)
(1.05%)
72
28.01
Buyback yield%
20.07
22.51
19.59
21.49
23.91
25.84
22.97
24.84
22.61
22.94
5.79
22.97
22.78
61
0.563
D/E ratiox
0.927
0.929
1.015
1.034
1.145
1.230
1.233
1.379
1.435
1.586
1.296
1.379
1.188
49
415.6
Enterprise valueNT$M
324.3
311.4
332.7
357.0
413.8
423.4
399.8
400.7
427.0
464.1
720.7
2.32%
3.30%
38
0.825
LT debtNT$B
0.478
0.518
0.566
0.663
0.752
0.833
0.918
1.008
1.099
1.259
0.712
10.86%
11.90%
87
Cost of revenue
8.40%
1.00×
Operating expenses
8.88%
1.04×