332.0
RevenueNT$M
484.0
506.0
525.2
541.4
565.6
603.3
632.5
651.5
693.9
723.8
367.5
5.06%
4.76%
6
26.06
Revenue growth%
33.35
34.25
35.31
37.59
38.98
41.67
41.92
43.06
41.43
38.83
23.28
41.67
38.91
35
29.90
Gross margin%
0.40
0.40
1.55
0.75
0.40
0.40
3.21
1.95
0.40
0.40
24.13
0.40
0.40
6
2.01
Operating margin%
21.20
21.86
23.70
24.88
25.29
27.15
29.90
29.17
31.68
33.69
15.19
29.90
26.22
43
17.48
Net margin%
18.71
18.94
16.35
19.09
21.76
21.63
23.42
22.08
20.62
19.49
6.28
21.63
20.05
54
17.91
P/E ratio (avg)x
12.63
11.85
12.76
13.32
14.06
14.69
13.01
11.88
11.85
12.32
8.921
12.32
12.70
46
6.257
EV/EBITx
56.75
62.12
75.14
76.29
86.23
92.08
103.8
118.3
121.3
119.8
8.416
118.3
89.15
85
24.13
FCF yield (avg)%
14.74
13.96
14.64
14.63
15.60
13.42
12.81
10.62
8.80
10.99
12.90
10.99
13.69
61
18.49
FCF margin%
28.71
29.54
26.95
28.23
25.53
24.51
27.04
28.80
31.31
33.20
18.35
28.80
28.47
90
1.743
FCF / Net incomex
0.198
0.237
0.241
0.264
0.312
0.371
0.438
0.495
0.521
0.529
1.182
0.495
0.341
18
22.66
ROIC%
17.91
15.79
15.90
14.54
14.39
15.27
13.65
15.38
14.97
12.56
16.58
14.97
15.12
5
24.18
Return on equity%
20.46
21.98
20.88
23.23
20.34
22.52
23.16
21.31
22.65
24.18
15.79
22.65
22.25
73
9.25
Return on assets%
22.13
23.43
24.92
27.52
28.03
29.10
31.35
31.10
32.18
31.32
4.38
31.32
28.56
84
3.07
EPSNT$
1.80
1.94
1.92
1.94
1.84
1.87
1.98
2.17
2.47
2.62
3.42
7.30%
2.76%
—
10.55
EPS growth%
16.28
14.88
13.45
15.13
12.15
15.02
15.91
18.63
19.99
22.57
18.29
18.63
15.52
22
4.87
Bookvalue per shNT$
2.08
2.18
2.11
1.91
1.72
1.58
1.59
1.46
1.53
1.40
5.22
(4.11%)
(2.73%)
—
1.01
FCF per shareNT$
2.09
2.04
1.99
2.15
2.03
2.01
2.08
1.97
2.09
2.07
2.44
0.35%
0.38%
—
5.53
Dividend per shNT$
7.03
8.02
9.27
11.11
11.57
11.64
12.21
12.72
15.28
16.01
2.21
6.72%
10.38%
—
25.02
Div yield (avg)%
22.11
24.20
27.20
26.76
25.48
27.62
28.01
28.81
25.87
23.48
8.13
27.62
26.32
85
12.41
Payout ratio%
20.58
22.80
20.21
19.29
19.38
20.56
21.47
24.28
22.94
24.79
3.52
22.94
21.02
83
100.9
Shares (diluted)M
94.33
94.22
107.3
112.5
113.7
117.7
117.7
112.1
124.3
129.9
100.8
2.71%
4.02%
94
25.55
Buyback yield%
24.46
25.91
25.27
25.16
22.59
23.58
25.31
25.28
22.89
21.26
5.00
23.58
24.81
90
0.873
D/E ratiox
1.818
2.110
2.418
2.435
2.811
3.218
3.321
3.628
3.698
4.015
0.289
3.628
3.015
93
623.8
Enterprise valueNT$M
431.8
408.7
388.3
377.4
385.3
359.5
356.7
346.8
315.8
324.1
515.2
(3.40%)
(1.95%)
16
453.5
LT debtNT$M
259.4
264.2
284.5
289.4
296.4
298.7
348.3
358.5
429.0
461.3
173.4
9.25%
5.78%
63
Cost of revenue
5.02%
1.03×
Operating expenses
4.12%
0.94×
Goodwill & intangibles
16.84%