413.1
RevenueNT$M
374.8
385.9
405.4
423.9
439.4
460.9
486.5
497.5
509.2
543.7
454.1
4.35%
4.26%
74
23.26
Revenue growth%
13.44
11.61
13.14
13.39
14.68
12.20
14.85
16.57
14.16
16.21
28.64
14.85
13.80
91
17.48
Gross margin%
15.16
15.48
15.00
15.00
15.56
16.02
15.41
13.18
15.64
14.52
27.00
15.41
15.29
81
14.95
Operating margin%
10.09
10.35
11.61
9.64
6.73
7.82
8.10
9.92
12.53
10.44
14.17
9.92
10.00
54
17.81
Net margin%
18.22
20.97
20.46
18.36
20.99
22.49
22.12
20.87
22.28
19.81
25.04
22.12
20.92
94
36.05
P/E ratio (avg)x
7.808
6.965
7.179
7.498
8.083
7.143
6.889
7.291
6.933
7.266
35.96
7.143
7.222
79
31.28
EV/EBITx
25.13
25.71
24.32
24.00
23.59
25.55
22.11
22.43
21.20
21.18
8.352
22.11
23.80
7
2.26
FCF yield (avg)%
26.32
28.36
29.76
28.52
25.72
24.81
24.21
21.64
19.50
18.93
23.00
21.64
25.26
50
28.74
FCF margin%
6.98
8.11
10.23
7.57
10.24
9.38
9.10
8.99
8.09
5.76
8.74
8.99
8.55
92
0.843
FCF / Net incomex
1.007
1.069
0.966
0.840
0.882
0.882
0.848
0.829
0.766
0.682
1.652
0.829
0.865
56
22.52
ROIC%
20.34
19.32
19.61
17.18
18.35
18.34
17.34
18.67
17.73
19.62
5.69
18.34
18.51
7
28.86
Return on equity%
23.47
24.40
25.48
25.70
25.30
27.00
26.56
25.80
25.52
22.76
2.02
25.80
25.50
86
20.28
Return on assets%
17.06
18.19
20.10
19.01
18.75
20.25
17.83
20.00
22.92
23.49
12.94
20.25
19.50
79
4.76
EPSNT$
7.51
8.51
9.16
10.59
10.88
11.50
12.57
14.33
16.53
17.55
5.01
10.05%
9.29%
—
13.79
EPS growth%
12.49
15.22
17.38
20.25
20.74
21.94
22.75
21.75
21.69
21.29
8.68
21.75
21.02
6
2.77
Bookvalue per shNT$
7.14
7.49
7.20
7.75
8.18
9.42
9.15
10.19
9.76
10.19
3.57
4.49%
4.15%
—
4.85
FCF per shareNT$
0.93
0.94
0.97
1.04
0.96
0.87
0.90
0.96
0.99
1.02
3.68
1.28%
2.16%
—
3.57
Dividend per shNT$
3.39
3.80
3.83
4.24
4.65
4.47
5.00
5.39
6.05
6.12
3.35
5.62%
7.01%
—
13.06
Div yield (avg)%
30.21
30.20
33.11
30.39
33.06
30.25
27.39
27.13
25.49
27.51
4.41
27.39
30.21
68
6.47
Payout ratio%
19.60
21.55
23.26
22.53
25.34
27.93
28.83
30.79
29.58
32.05
10.12
29.58
26.64
37
80.43
Shares (diluted)M
111.8
124.1
142.5
143.2
161.5
155.6
167.7
187.1
200.8
228.4
79.80
7.18%
7.29%
62
24.80
Buyback yield%
13.98
16.73
14.87
12.15
11.10
8.68
8.83
9.57
10.78
10.23
13.77
9.57
10.94
83
1.117
D/E ratiox
1.044
1.076
1.138
1.143
1.191
1.241
1.238
1.404
1.364
1.397
1.409
1.364
1.214
67
0.412
Enterprise valueNT$B
0.628
0.697
0.784
0.887
0.846
0.902
0.983
1.093
1.237
1.246
0.069
8.06%
7.51%
12
569.6
LT debtNT$M
513.2
543.4
560.4
597.9
620.9
590.3
612.5
632.6
614.1
635.6
68.76
0.47%
1.19%
43
Cost of revenue
4.24%
1.00×
Operating expenses
4.16%
0.99×
Cash and investments
18.75%