529.2
RevenueNT$M
607.2
641.3
673.6
715.1
748.2
777.9
817.0
831.1
865.2
905.0
540.8
3.88%
4.43%
17
25.43
Revenue growth%
15.25
17.43
18.29
20.81
22.41
21.50
23.69
23.85
21.54
20.27
2.39
21.54
21.15
73
23.01
Gross margin%
13.41
12.05
9.94
10.16
12.90
12.56
11.77
14.09
14.93
17.14
18.85
14.09
12.73
33
14.75
Operating margin%
14.94
16.99
16.74
17.35
16.46
18.45
16.96
16.28
14.79
15.62
21.63
16.28
16.60
93
25.07
Net margin%
18.09
19.02
20.91
18.56
15.80
15.82
17.85
15.51
13.29
14.28
14.05
15.51
16.84
38
26.61
P/E ratio (avg)x
30.96
32.76
28.55
27.73
25.97
28.56
25.48
28.18
26.06
26.34
22.45
26.34
27.95
38
34.99
EV/EBITx
18.99
17.19
15.89
14.26
13.78
12.98
12.20
10.96
11.30
12.21
22.11
12.20
13.38
64
11.26
FCF yield (avg)%
5.57
6.32
6.11
7.05
7.39
4.98
3.67
2.74
0.40
0.64
19.49
2.74
5.28
74
29.28
FCF margin%
14.37
15.00
14.69
15.09
12.66
12.52
10.85
12.75
11.63
12.32
18.01
12.32
12.70
29
0.473
FCF / Net incomex
0.926
0.954
0.827
0.806
0.883
0.812
0.863
0.937
0.956
1.006
0.279
0.937
0.905
63
5.76
ROIC%
11.55
14.04
12.40
13.37
11.44
13.63
15.61
12.74
10.28
9.06
3.11
12.74
12.57
63
7.71
Return on equity%
12.53
13.27
15.20
16.36
15.63
13.86
15.85
17.05
14.28
14.90
18.64
14.90
15.05
86
21.64
Return on assets%
19.28
18.40
17.65
16.58
14.20
16.96
16.64
15.00
15.65
17.88
24.85
16.64
16.80
80
0.35
EPSNT$
0.18
0.19
0.21
0.23
0.22
0.21
0.22
0.21
0.24
0.26
0.37
3.10%
2.51%
—
3.68
EPS growth%
16.18
17.21
19.92
17.09
15.44
12.92
12.72
11.31
9.51
8.30
15.86
11.31
14.18
15
0.51
Bookvalue per shNT$
0.39
0.42
0.45
0.44
0.49
0.51
0.52
0.51
0.52
0.53
0.68
1.48%
3.31%
—
0.84
FCF per shareNT$
0.28
0.26
0.26
0.29
0.28
0.30
0.32
0.34
0.34
0.33
1.23
3.26%
0.37%
—
0.52
Dividend per shNT$
0.29
0.26
0.28
0.31
0.28
0.28
0.27
0.25
0.24
0.24
1.09
(2.87%)
(1.46%)
—
9.71
Div yield (avg)%
10.93
10.35
11.03
11.14
11.03
10.24
11.10
10.76
13.49
16.03
10.07
11.10
11.03
49
7.56
Payout ratio%
18.73
15.99
18.79
18.39
16.91
16.27
17.69
16.91
17.15
17.54
7.72
17.15
17.34
49
468.9
Shares (diluted)M
381.0
330.4
322.2
316.6
297.0
268.8
237.3
251.2
271.1
297.3
480.7
0.02%
(3.47%)
81
18.15
Buyback yield%
8.37
9.56
10.17
12.40
10.59
11.57
9.89
7.21
7.73
9.25
24.77
9.25
9.73
30
0.123
D/E ratiox
1.133
1.194
1.336
1.362
1.444
1.355
1.441
1.583
1.700
1.636
1.767
1.583
1.401
81
0.327
Enterprise valueNT$B
0.611
0.620
0.712
0.816
0.762
0.783
0.835
0.883
1.018
1.120
0.615
8.00%
6.70%
68
405.9
LT debtNT$M
224.3
223.1
239.1
257.3
265.3
260.9
248.0
217.5
193.1
214.7
476.2
(4.15%)
(0.29%)
20
Cost of revenue
4.46%
1.00×
Operating expenses
4.69%
1.03×