309.6
RevenueNT$M
493.9
526.4
577.8
610.4
641.5
694.3
760.7
810.3
884.7
961.5
335.3
8.43%
7.52%
25
9.89
Revenue growth%
23.89
21.38
24.19
25.60
26.96
24.97
22.16
22.84
20.98
20.86
3.81
22.16
23.37
68
26.90
Gross margin%
6.55
5.14
5.98
5.62
4.38
6.59
6.11
4.25
2.65
0.40
5.60
4.25
5.38
20
15.59
Operating margin%
25.51
27.32
25.05
25.63
23.69
24.44
21.63
21.27
23.66
20.72
10.01
21.63
24.07
66
29.19
Net margin%
3.93
4.18
4.63
7.12
9.75
9.80
11.86
14.77
17.07
19.55
17.02
14.77
9.78
90
36.90
P/E ratio (avg)x
13.49
12.33
13.28
14.52
15.82
17.55
17.62
15.65
16.31
16.13
30.64
16.31
15.73
76
12.36
EV/EBITx
10.38
10.58
10.67
10.65
10.25
10.48
9.742
8.275
8.747
9.221
18.60
9.221
10.32
76
27.14
FCF yield (avg)%
13.63
14.10
11.98
11.53
9.22
6.94
5.94
5.98
4.98
4.06
6.74
5.94
8.08
13
19.56
FCF margin%
14.59
16.67
15.36
17.28
16.15
15.90
13.11
11.27
10.29
12.82
4.31
12.82
14.97
14
1.324
FCF / Net incomex
0.714
0.667
0.645
0.725
0.727
0.815
0.874
0.848
0.773
0.819
1.279
0.819
0.750
84
11.23
ROIC%
16.37
15.15
16.70
18.42
20.57
21.82
19.99
22.63
21.13
20.47
2.84
21.13
20.23
57
8.82
Return on equity%
13.22
12.50
14.54
15.15
16.26
17.38
18.46
21.33
22.39
20.09
22.19
20.09
16.82
73
4.14
Return on assets%
0.40
0.40
1.36
0.40
0.40
3.03
1.67
2.59
3.85
3.65
8.69
3.03
1.51
61
2.85
EPSNT$
1.95
2.24
2.25
2.17
2.44
2.64
2.54
2.75
2.98
3.32
3.01
6.39%
6.15%
—
12.07
EPS growth%
14.48
16.08
18.31
16.27
17.73
14.95
14.84
15.71
15.03
16.70
27.33
15.03
15.90
32
0.85
Bookvalue per shNT$
0.72
0.68
0.63
0.65
0.63
0.64
0.73
0.70
0.82
0.78
1.44
4.51%
2.38%
—
1.35
FCF per shareNT$
0.83
0.93
0.87
0.86
0.98
0.96
1.10
1.20
1.36
1.32
2.55
6.21%
6.17%
—
1.87
Dividend per shNT$
1.12
1.09
0.97
0.88
0.98
0.96
0.90
0.88
0.82
0.82
0.99
(3.40%)
(3.89%)
—
13.74
Div yield (avg)%
26.20
24.15
26.79
27.14
27.76
27.64
30.04
29.57
32.39
34.98
7.14
30.04
27.70
73
13.91
Payout ratio%
20.87
18.90
21.55
18.65
20.80
19.12
19.07
16.99
14.57
15.38
29.10
16.99
18.98
81
138.1
Shares (diluted)M
144.8
145.5
145.9
152.3
149.7
152.5
155.1
161.1
164.0
152.6
141.2
0.38%
0.52%
80
11.88
Buyback yield%
27.99
29.87
30.99
28.52
25.80
23.66
25.48
23.31
23.87
24.93
6.10
23.87
25.64
80
1.650
D/E ratiox
1.651
1.629
1.725
1.750
1.783
1.960
1.766
1.699
1.835
1.984
0.188
1.835
1.758
67
0.677
Enterprise valueNT$B
0.841
0.809
0.787
0.804
0.847
0.945
1.012
0.989
1.005
0.996
0.464
3.28%
1.99%
79
0.658
LT debtNT$B
1.129
1.336
1.303
1.433
1.693
1.831
1.985
2.039
2.216
2.254
0.490
5.90%
8.44%
27
Cost of revenue
7.52%
1.00×
Operating expenses
8.05%
1.05×
Property and equipment
15.61%