249.9
RevenueNT$M
273.8
303.6
324.2
345.5
383.0
424.6
451.9
497.2
533.3
572.3
262.4
8.36%
8.68%
85
29.94
Revenue growth%
20.83
23.33
20.37
22.72
24.42
25.02
25.81
27.33
24.95
21.99
16.92
25.02
23.88
62
23.09
Gross margin%
10.68
10.08
10.72
9.72
8.77
10.13
11.59
10.16
8.66
10.50
24.19
10.16
10.15
59
10.39
Operating margin%
27.71
28.02
28.90
26.02
24.43
26.29
23.45
25.21
25.13
22.33
10.04
25.13
25.61
73
9.40
Net margin%
24.64
22.38
21.17
19.94
20.01
20.46
23.34
23.51
25.27
26.54
12.89
23.51
22.86
91
26.77
P/E ratio (avg)x
21.00
21.73
25.46
28.04
30.67
32.25
38.23
37.36
36.42
36.72
22.96
36.72
31.46
10
37.49
EV/EBITx
11.55
13.76
14.25
14.98
16.91
18.17
19.48
19.79
21.55
24.64
7.511
19.79
17.54
92
21.50
FCF yield (avg)%
4.87
2.57
0.82
1.29
1.56
0.40
3.03
4.68
2.34
1.98
8.04
2.34
2.16
46
26.95
FCF margin%
16.54
19.46
17.94
15.60
12.78
12.79
12.22
10.62
12.87
15.40
18.52
12.79
14.13
62
1.597
FCF / Net incomex
0.740
0.740
0.773
0.749
0.734
0.629
0.550
0.477
0.451
0.402
0.557
0.477
0.682
93
16.22
ROIC%
20.40
21.62
22.54
22.31
22.41
21.51
20.27
20.55
20.43
22.83
16.36
20.55
21.56
78
23.91
Return on equity%
2.86
4.37
3.98
4.32
5.84
7.53
5.77
8.13
8.49
6.53
20.77
7.53
5.80
78
4.31
Return on assets%
25.70
24.79
22.45
22.90
22.16
22.23
22.21
23.96
23.22
20.75
2.41
22.23
22.67
39
1.91
EPSNT$
0.94
0.93
0.95
0.88
0.93
1.00
0.92
0.92
0.87
0.93
1.96
(0.07%)
(0.71%)
—
8.22
EPS growth%
17.93
15.01
16.06
14.55
16.50
14.51
17.19
16.64
18.12
16.64
9.14
16.64
16.57
30
2.30
Bookvalue per shNT$
1.59
1.44
1.56
1.41
1.59
1.52
1.45
1.63
1.60
1.76
1.01
2.06%
0.70%
—
1.35
FCF per shareNT$
2.16
2.03
2.06
2.23
2.07
2.03
1.99
2.03
1.91
1.91
2.50
(1.61%)
(0.64%)
—
2.29
Dividend per shNT$
1.42
1.65
1.62
1.70
1.88
1.98
1.83
1.94
1.88
1.94
1.48
0.69%
4.25%
—
15.67
Div yield (avg)%
21.23
18.78
20.66
22.30
20.45
19.10
21.08
21.10
20.36
21.18
12.97
21.08
20.87
24
24.46
Payout ratio%
15.21
15.02
15.47
15.75
13.26
11.67
8.86
10.11
7.88
10.54
3.07
10.11
12.47
32
118.4
Shares (diluted)M
186.0
183.4
205.2
217.0
244.6
284.3
286.8
310.5
347.2
414.1
113.4
11.11%
8.29%
41
16.36
Buyback yield%
19.62
19.11
18.04
17.50
14.76
17.00
18.18
21.17
19.60
21.44
16.20
19.60
18.64
90
0.255
D/E ratiox
1.320
1.215
1.230
1.375
1.456
1.611
1.578
1.650
1.722
1.596
0.967
1.611
1.517
73
383.5
Enterprise valueNT$M
480.0
530.3
581.2
602.1
680.0
694.4
698.9
743.6
821.4
972.0
63.30
7.41%
7.15%
51
249.3
LT debtNT$M
361.6
361.6
389.2
383.0
410.4
402.3
419.5
473.9
459.9
468.6
23.95
2.68%
3.31%
7
Cost of revenue
8.90%
1.02×
Operating expenses
8.27%
0.96×
Cash and investments
16.87%
Property and equipment
16.15%