555.8
RevenueNT$M
488.1
515.1
543.4
574.6
615.0
650.9
703.4
743.7
783.7
857.2
620.5
6.87%
6.56%
17
24.06
Revenue growth%
17.90
18.56
18.73
18.71
19.10
21.18
22.82
20.12
22.59
22.29
4.50
22.29
19.61
54
6.26
Gross margin%
26.70
25.55
22.78
21.92
24.34
26.30
24.37
22.88
24.55
24.94
17.57
24.55
24.46
89
11.42
Operating margin%
12.09
14.22
16.00
14.65
15.81
16.45
13.85
13.75
12.62
11.43
7.13
13.75
14.03
33
22.24
Net margin%
6.88
8.37
10.12
10.84
9.80
9.81
8.86
8.73
6.19
4.71
16.05
8.73
8.80
57
26.23
P/E ratio (avg)x
47.04
47.05
49.05
54.62
57.28
65.57
73.29
71.80
75.84
82.60
32.85
73.29
61.43
30
20.73
EV/EBITx
7.907
7.486
6.707
7.054
7.317
7.037
6.895
6.601
5.927
5.445
9.521
6.601
6.966
84
22.03
FCF yield (avg)%
1.12
4.09
6.17
8.36
6.16
7.10
8.58
10.04
11.85
13.85
7.58
10.04
7.73
86
19.28
FCF margin%
19.21
17.06
15.06
17.48
17.06
16.10
16.49
15.57
12.93
15.31
23.01
15.57
16.29
59
0.300
FCF / Net incomex
1.315
1.227
1.397
1.581
1.713
1.960
2.230
2.444
2.648
2.731
1.433
2.444
1.837
28
21.12
ROIC%
10.08
8.17
8.43
9.10
9.60
6.91
6.39
3.44
5.94
4.62
10.51
5.94
7.54
72
2.08
Return on equity%
27.20
24.25
22.20
21.66
20.07
18.30
18.66
17.19
16.18
15.44
13.35
17.19
19.36
11
13.01
Return on assets%
20.95
19.14
17.90
15.50
15.02
16.21
18.82
16.20
19.12
22.03
14.98
18.82
18.36
10
0.97
EPSNT$
2.23
2.34
2.64
2.92
3.21
3.29
3.72
3.53
3.57
3.56
1.07
2.11%
4.86%
—
20.96
EPS growth%
7.91
9.04
7.35
9.13
11.46
13.30
13.48
12.52
10.93
8.90
7.22
12.52
10.03
54
0.77
Bookvalue per shNT$
3.18
3.02
3.41
3.72
3.85
3.67
3.62
3.90
4.09
4.55
0.46
3.42%
4.84%
—
2.23
FCF per shareNT$
1.01
0.91
0.88
0.89
0.90
0.99
1.10
1.10
1.15
1.15
2.88
5.00%
0.28%
—
1.55
Dividend per shNT$
0.59
0.64
0.71
0.74
0.66
0.60
0.58
0.61
0.67
0.66
1.30
0.06%
0.21%
—
19.07
Div yield (avg)%
15.39
13.94
14.80
13.19
11.38
11.93
12.46
12.61
10.02
8.98
6.75
11.93
12.54
61
14.66
Payout ratio%
22.68
20.57
21.19
19.71
22.13
22.95
22.66
21.87
21.51
20.36
6.72
21.87
21.69
12
174.2
Shares (diluted)M
144.4
140.8
142.3
135.5
116.8
115.0
102.7
110.1
103.9
99.20
177.1
(3.22%)
(3.12%)
82
25.29
Buyback yield%
35.49
36.10
38.18
39.72
41.18
38.50
39.86
38.16
37.36
36.71
23.22
38.16
38.17
53
1.344
D/E ratiox
1.065
1.115
1.284
1.423
1.491
1.625
1.752
1.998
2.005
1.963
1.498
1.963
1.558
94
119.4
Enterprise valueNT$M
386.3
440.4
487.3
461.7
492.1
538.3
594.1
680.8
660.4
628.4
493.0
5.01%
5.18%
85
827.8
LT debtNT$M
181.4
185.4
186.4
176.6
184.7
212.0
228.6
260.8
258.2
248.2
446.8
6.09%
3.01%
7
Cost of revenue
6.57%
1.00×
Operating expenses
6.39%
0.98×
Property and equipment
22.97%
Goodwill & intangibles
15.74%