228.7
RevenueNT$M
413.3
440.0
482.7
523.7
573.2
611.7
647.0
703.6
772.5
838.5
255.4
7.90%
8.08%
84
11.08
Revenue growth%
13.56
13.43
12.14
14.47
13.17
11.38
8.92
7.80
7.25
6.87
11.23
7.80
11.76
53
20.18
Gross margin%
16.69
18.17
17.16
18.81
17.76
19.52
21.32
21.57
20.52
21.04
5.61
21.04
19.17
36
27.09
Operating margin%
27.24
24.72
26.88
24.96
27.00
29.94
30.49
28.39
28.01
26.17
27.68
28.39
27.12
19
25.80
Net margin%
32.25
31.13
32.14
30.26
28.30
25.76
28.32
26.14
23.99
21.17
21.86
25.76
28.31
75
8.634
P/E ratio (avg)x
24.46
26.18
27.05
27.78
31.35
30.90
37.26
43.41
42.31
42.64
16.79
42.31
31.12
41
29.68
EV/EBITx
11.76
13.61
13.20
13.13
14.04
13.41
12.88
13.98
14.18
14.08
16.51
13.98
13.51
20
12.30
FCF yield (avg)%
18.44
16.28
17.77
19.33
20.61
23.39
22.43
19.50
19.26
19.18
28.89
19.50
19.29
78
9.71
FCF margin%
5.78
8.71
6.58
8.22
9.87
7.69
5.60
5.87
6.17
6.38
29.02
6.17
6.48
34
1.636
FCF / Net incomex
1.933
2.101
1.951
1.810
1.831
1.665
1.514
1.613
1.654
1.648
1.387
1.648
1.738
64
23.30
ROIC%
19.86
19.50
16.57
17.27
19.91
20.10
22.77
20.32
22.28
23.68
21.74
22.28
20.01
84
13.37
Return on equity%
23.10
23.69
24.86
26.46
29.41
27.59
28.94
29.84
31.45
30.23
21.27
29.84
28.27
67
21.43
Return on assets%
24.57
23.84
20.95
22.27
24.41
23.63
23.92
26.02
26.87
28.49
7.79
26.02
24.17
75
2.02
EPSNT$
0.77
0.74
0.81
0.86
0.78
0.71
0.78
0.77
0.70
0.66
2.25
(3.31%)
(2.40%)
—
24.22
EPS growth%
26.96
24.31
23.88
26.23
28.18
26.96
27.75
25.44
22.73
24.36
23.87
25.44
25.84
69
2.17
Bookvalue per shNT$
1.55
1.55
1.56
1.83
2.21
2.52
2.66
3.10
3.32
3.97
1.86
12.46%
11.56%
—
1.14
FCF per shareNT$
5.86
5.96
6.66
7.74
8.41
8.40
8.36
8.37
8.02
9.21
2.74
1.83%
5.16%
—
3.74
Dividend per shNT$
2.69
2.98
2.68
2.88
2.98
3.09
2.99
2.70
2.86
2.66
3.13
(2.23%)
0.97%
—
4.81
Div yield (avg)%
27.38
26.09
23.85
24.25
21.91
21.97
19.32
19.05
21.45
18.88
22.10
19.32
21.94
85
2.11
Payout ratio%
3.45
3.38
2.03
0.74
0.40
1.41
2.44
3.86
4.97
3.15
16.26
3.15
2.80
71
174.5
Shares (diluted)M
185.0
179.5
187.4
204.5
199.3
210.1
244.9
268.2
264.3
254.8
181.7
5.04%
2.99%
47
2.39
Buyback yield%
24.97
25.64
25.45
25.45
23.27
20.80
21.86
19.49
20.24
23.03
16.24
20.80
23.15
20
1.103
D/E ratiox
0.365
0.359
0.357
0.388
0.378
0.355
0.363
0.364
0.375
0.351
1.182
0.363
0.363
19
985.3
Enterprise valueNT$M
266.2
285.6
271.2
293.5
318.0
298.0
288.0
266.1
285.2
309.9
705.2
(0.52%)
2.47%
61
0.144
LT debtNT$B
1.178
1.202
1.293
1.245
1.361
1.527
1.661
1.568
1.773
1.836
0.562
6.17%
5.25%
91
Cost of revenue
8.35%
1.03×
Operating expenses
7.83%
0.98×
Goodwill & intangibles
18.71%