219.9
RevenueNT$M
370.3
381.2
395.1
405.8
417.1
433.5
457.0
483.4
501.9
537.7
243.5
5.21%
4.56%
93
25.88
Revenue growth%
1.30
0.40
0.40
1.51
0.40
0.40
1.02
0.40
2.77
3.84
19.34
1.02
0.71
54
25.35
Gross margin%
23.18
24.87
25.24
27.17
25.68
23.26
25.85
23.96
25.26
23.14
18.28
23.96
25.06
80
27.67
Operating margin%
11.95
10.08
9.07
7.73
7.23
5.33
2.97
1.31
0.40
3.24
29.99
2.97
6.28
24
9.91
Net margin%
17.89
15.82
16.21
16.63
19.05
17.22
18.84
19.13
20.14
22.36
5.70
19.13
18.37
9
34.30
P/E ratio (avg)x
14.74
15.92
14.35
13.09
13.94
14.26
14.67
13.58
11.47
11.16
26.29
13.58
14.10
25
31.48
EV/EBITx
21.53
19.24
19.29
19.73
18.24
19.07
16.27
14.94
14.91
13.13
37.63
14.94
18.66
57
10.22
FCF yield (avg)%
6.56
5.63
6.76
4.32
3.52
3.64
3.00
4.25
2.62
4.60
13.49
3.64
4.28
9
26.29
FCF margin%
32.10
33.91
33.10
31.19
30.86
28.86
27.27
24.45
25.08
22.46
22.07
25.08
29.86
28
1.033
FCF / Net incomex
1.986
2.369
2.418
2.862
3.263
3.393
3.994
4.469
5.037
5.289
1.578
4.469
3.328
18
22.07
ROIC%
16.90
17.17
18.36
17.70
15.72
18.49
18.22
20.50
21.00
18.73
22.99
18.73
18.29
67
18.85
Return on equity%
11.40
9.33
7.94
5.71
8.50
5.91
2.93
0.40
0.95
3.30
22.68
2.93
5.81
64
28.99
Return on assets%
7.99
10.51
13.23
10.55
10.05
7.90
9.42
11.24
8.25
6.23
3.91
8.25
9.73
23
0.22
EPSNT$
1.26
1.47
1.64
1.58
1.76
1.83
1.91
2.02
2.17
2.35
0.22
5.98%
6.25%
—
8.31
EPS growth%
4.38
1.99
4.57
7.41
8.94
10.74
7.80
10.56
13.11
15.21
28.12
10.74
8.37
57
1.37
Bookvalue per shNT$
0.55
0.54
0.51
0.44
0.43
0.41
0.42
0.41
0.44
0.44
0.61
0.30%
(3.58%)
—
0.34
FCF per shareNT$
0.93
1.05
1.01
0.95
0.94
1.10
1.26
1.30
1.34
1.48
1.32
9.49%
5.52%
—
1.13
Dividend per shNT$
1.05
1.07
0.93
0.82
0.76
0.77
0.69
0.70
0.75
0.70
0.94
(1.71%)
(5.14%)
—
13.62
Div yield (avg)%
12.76
10.69
8.19
8.19
8.81
7.32
7.78
6.87
5.47
7.89
24.94
7.32
8.04
47
24.81
Payout ratio%
22.15
20.78
20.35
20.14
22.73
22.95
24.18
22.96
24.32
24.65
9.68
24.18
22.84
17
132.4
Shares (diluted)M
115.2
118.2
113.1
97.12
84.62
91.53
98.77
88.06
92.15
93.65
135.2
2.05%
(2.11%)
22
21.57
Buyback yield%
13.28
10.91
13.01
15.11
12.51
10.80
12.17
14.62
15.24
17.92
6.99
14.62
13.15
59
1.758
D/E ratiox
1.727
2.030
2.407
2.643
2.973
3.120
3.523
3.398
3.642
3.979
1.540
3.523
3.046
10
373.7
Enterprise valueNT$M
278.2
250.8
242.0
261.0
227.7
226.7
198.6
193.6
208.6
221.6
250.7
(0.55%)
(3.01%)
85
0.269
LT debtNT$B
0.733
0.773
0.878
0.955
1.071
1.238
1.453
1.584
1.582
1.890
0.230
12.03%
10.28%
9
Cost of revenue
4.80%
1.02×
Operating expenses
3.89%
0.94×
Goodwill & intangibles
16.69%