288.6
RevenueNT$M
308.6
332.5
367.7
401.3
440.3
468.5
519.4
551.0
595.2
644.7
307.7
7.93%
8.51%
44
3.55
Revenue growth%
9.87
6.96
8.93
9.63
7.91
8.27
9.77
9.41
11.94
10.00
26.08
9.77
9.52
88
6.57
Gross margin%
13.87
12.49
12.60
10.60
11.36
11.87
9.09
8.30
5.42
3.51
2.51
8.30
10.98
54
21.42
Operating margin%
15.24
14.02
16.01
13.33
11.23
10.20
10.48
7.75
5.55
5.88
24.83
7.75
10.85
42
21.40
Net margin%
18.78
15.83
13.17
11.83
13.47
10.98
10.69
11.03
10.94
12.61
22.05
10.98
12.22
91
14.26
P/E ratio (avg)x
22.09
21.80
23.46
25.54
24.05
24.00
25.23
26.12
25.29
25.76
13.20
25.29
24.64
46
22.28
EV/EBITx
55.79
54.81
62.04
68.83
81.08
86.60
89.95
94.28
96.21
96.25
25.25
94.28
83.84
20
29.08
FCF yield (avg)%
19.54
22.14
19.33
16.65
18.43
16.91
15.77
17.39
17.19
17.99
10.66
17.19
17.69
65
11.67
FCF margin%
13.50
13.28
11.55
13.04
10.08
7.47
10.36
8.25
5.52
5.68
23.09
7.47
10.22
47
0.628
FCF / Net incomex
0.681
0.719
0.727
0.630
0.673
0.673
0.648
0.559
0.487
0.473
0.712
0.559
0.660
32
12.84
ROIC%
16.16
17.98
16.25
17.99
20.46
21.43
21.58
24.06
22.18
23.35
19.42
22.18
20.94
35
11.51
Return on equity%
13.66
14.88
14.72
17.16
19.61
21.55
20.73
22.32
24.47
25.06
18.70
22.32
20.17
11
8.98
Return on assets%
30.37
31.74
31.68
28.85
31.02
31.71
32.29
34.23
32.12
33.52
19.68
32.29
31.73
51
0.38
EPSNT$
1.05
1.08
1.18
1.06
1.14
1.06
1.13
1.17
1.30
1.24
0.40
1.74%
0.73%
—
17.65
EPS growth%
2.59
2.03
0.40
0.40
0.98
0.40
0.40
0.40
0.40
3.37
14.76
0.40
0.40
89
1.62
Bookvalue per shNT$
0.69
0.62
0.66
0.66
0.68
0.62
0.66
0.58
0.57
0.54
0.41
(4.56%)
(2.68%)
—
0.93
FCF per shareNT$
0.51
0.54
0.57
0.60
0.64
0.63
0.55
0.60
0.59
0.59
0.38
(1.46%)
1.79%
—
0.81
Dividend per shNT$
1.71
1.80
1.73
1.71
1.63
1.56
1.44
1.37
1.27
1.20
1.04
(6.01%)
(2.52%)
—
24.62
Div yield (avg)%
23.78
21.41
22.30
24.57
21.72
23.17
22.30
25.28
24.69
26.78
10.00
24.69
23.48
68
25.40
Payout ratio%
22.09
24.83
26.34
26.54
29.48
31.43
33.06
34.00
34.62
32.58
16.04
33.06
30.45
40
171.3
Shares (diluted)M
272.8
329.3
399.2
437.9
454.9
511.1
544.9
662.8
671.1
736.2
172.1
10.11%
11.66%
58
11.03
Buyback yield%
11.71
8.74
6.13
7.17
6.86
4.74
6.47
9.44
6.55
3.78
11.01
6.47
6.71
74
0.630
D/E ratiox
0.781
0.856
0.852
0.894
0.900
0.889
0.811
0.791
0.828
0.911
1.765
0.828
0.854
75
96.83
Enterprise valueNT$M
394.9
382.6
348.7
332.6
300.7
274.8
249.6
225.1
193.2
166.6
48.26
(11.14%)
(8.38%)
65
167.7
LT debtNT$M
208.6
186.3
184.3
171.7
152.9
149.8
167.1
174.6
155.0
160.2
474.0
0.94%
(3.35%)
64
Cost of revenue
8.51%
1.00×
Operating expenses
8.32%
0.98×
Cash and investments
18.49%
Property and equipment
16.01%