318.3
RevenueNT$M
365.6
388.3
423.4
453.2
479.0
517.8
541.3
563.9
589.5
620.7
346.6
5.32%
6.19%
79
22.75
Revenue growth%
31.96
29.73
30.46
29.00
26.55
29.41
27.51
27.44
29.93
30.06
19.50
29.41
29.57
54
24.96
Gross margin%
7.97
9.05
7.39
8.80
7.00
4.18
2.31
1.53
3.62
4.46
10.59
3.62
5.73
38
29.17
Operating margin%
4.65
2.98
0.40
2.73
1.88
4.62
3.76
2.73
0.40
2.59
22.06
2.73
2.73
56
15.85
Net margin%
7.36
7.92
10.55
11.78
12.17
12.72
14.04
16.21
15.36
16.88
22.15
15.36
12.45
40
12.67
P/E ratio (avg)x
9.186
10.22
10.25
11.97
14.54
16.21
16.05
17.02
17.28
20.24
21.54
17.02
15.29
21
21.58
EV/EBITx
9.749
9.804
9.486
8.288
7.323
6.364
6.352
5.874
5.102
5.420
24.39
5.874
6.843
66
9.38
FCF yield (avg)%
13.36
12.73
10.28
13.27
14.13
14.49
12.28
10.23
11.94
9.05
22.68
11.94
12.51
89
25.30
FCF margin%
1.32
1.71
0.40
0.40
0.40
3.36
4.51
3.47
3.24
5.77
14.80
3.47
2.47
28
0.479
FCF / Net incomex
3.293
3.596
3.501
3.730
4.182
4.985
5.189
6.157
6.542
7.043
1.115
6.157
4.584
39
23.71
ROIC%
17.56
17.68
17.03
18.31
18.78
19.58
20.56
17.61
18.15
17.75
2.17
18.15
17.95
11
8.68
Return on equity%
19.40
21.80
19.67
21.57
19.64
18.95
16.91
17.10
16.86
17.65
3.55
17.10
19.18
87
21.15
Return on assets%
0.40
0.40
1.83
0.59
1.27
1.83
2.72
0.40
3.18
4.97
19.34
2.72
1.55
24
0.74
EPSNT$
1.42
1.59
1.55
1.56
1.43
1.29
1.35
1.44
1.59
1.45
0.76
0.23%
1.19%
—
10.27
EPS growth%
26.31
23.79
21.74
23.60
22.92
23.00
24.79
25.22
23.34
26.04
26.44
24.79
23.70
59
0.77
Bookvalue per shNT$
0.73
0.71
0.69
0.71
0.69
0.72
0.67
0.71
0.71
0.78
1.33
2.56%
0.54%
—
0.73
FCF per shareNT$
0.53
0.47
0.50
0.49
0.52
0.47
0.40
0.34
0.33
0.31
2.24
(9.94%)
(6.53%)
—
1.30
Dividend per shNT$
1.73
2.06
2.36
2.66
3.15
3.29
3.55
3.73
3.88
4.44
2.12
7.08%
12.02%
—
3.30
Div yield (avg)%
23.65
20.87
18.02
15.93
18.28
17.52
19.80
20.48
21.76
22.17
8.66
20.48
20.14
94
27.74
Payout ratio%
8.37
8.26
7.18
7.57
5.03
3.15
0.86
0.40
0.40
0.40
5.97
0.40
4.09
80
184.3
Shares (diluted)M
180.3
203.9
209.6
219.6
209.4
214.1
228.8
214.5
204.0
225.5
187.6
1.49%
1.63%
77
17.47
Buyback yield%
11.97
9.55
10.13
12.18
12.97
11.98
9.53
9.70
10.88
11.38
22.06
10.88
11.13
69
1.402
D/E ratiox
1.959
2.133
2.339
2.414
2.333
2.646
3.081
3.587
3.680
4.340
1.205
3.587
2.530
56
473.5
Enterprise valueNT$M
302.3
286.7
286.5
287.3
280.7
292.3
333.1
352.4
407.7
395.6
315.7
7.10%
2.81%
7
92.32
LT debtNT$M
165.8
164.9
188.6
204.1
209.5
231.4
264.3
283.6
334.0
328.1
371.0
9.38%
7.01%
68
Cost of revenue
6.41%
1.02×
Operating expenses
5.58%
0.94×
Property and equipment
18.86%