265.9
RevenueNT$M
365.6
372.2
382.7
397.5
405.2
418.9
436.9
448.8
459.2
473.0
274.7
3.14%
2.88%
11
14.09
Revenue growth%
16.23
14.76
17.50
15.81
16.14
14.02
12.39
14.21
15.15
13.86
28.33
14.02
14.95
86
10.10
Gross margin%
24.56
26.69
29.37
30.86
27.88
28.33
29.71
29.54
32.20
31.93
11.61
29.71
29.46
38
13.02
Operating margin%
20.07
19.88
16.95
18.15
16.47
13.56
11.76
12.39
10.77
10.25
3.28
11.76
15.02
51
15.66
Net margin%
12.93
10.37
10.82
9.54
11.44
10.56
10.84
12.47
12.78
10.47
24.68
10.84
10.83
84
25.97
P/E ratio (avg)x
18.25
17.43
19.27
17.85
16.51
14.31
13.03
12.95
13.42
14.21
22.80
13.42
15.41
31
14.03
EV/EBITx
6.805
6.176
6.855
7.260
6.864
7.155
7.974
8.702
8.640
8.771
10.54
8.640
7.208
79
12.58
FCF yield (avg)%
14.30
13.26
12.19
9.93
7.93
7.52
8.35
10.63
11.92
11.36
14.56
10.63
11.00
68
11.30
FCF margin%
15.95
18.09
15.45
17.48
19.25
17.13
15.82
15.97
13.93
16.55
28.61
15.97
16.26
14
0.333
FCF / Net incomex
0.607
0.707
0.797
0.860
0.889
0.970
0.976
1.040
1.106
1.102
1.225
1.040
0.930
38
26.31
ROIC%
15.71
14.22
14.15
11.67
14.53
15.32
15.29
12.54
9.99
12.27
14.07
12.54
14.18
16
4.38
Return on equity%
21.44
21.96
19.32
19.86
21.96
24.26
24.30
21.94
21.62
20.98
24.39
21.94
21.78
31
19.89
Return on assets%
5.77
3.77
3.61
4.03
6.81
9.30
11.62
14.31
16.57
14.76
24.21
14.31
8.05
34
1.09
EPSNT$
3.21
3.29
2.96
3.32
3.72
4.20
4.35
4.05
4.20
3.98
1.22
1.37%
2.33%
—
23.08
EPS growth%
12.37
10.55
9.48
12.08
12.32
10.84
9.35
10.77
7.80
5.81
23.24
9.35
10.66
18
0.99
Bookvalue per shNT$
1.63
1.68
1.76
1.53
1.47
1.48
1.40
1.46
1.25
1.17
3.45
(4.48%)
(4.03%)
—
1.02
FCF per shareNT$
2.12
2.43
2.64
2.84
2.81
3.16
3.07
3.41
3.26
3.74
1.28
5.88%
5.97%
—
2.17
Dividend per shNT$
2.33
2.34
2.55
2.53
2.69
3.20
3.40
3.69
4.21
4.42
0.92
10.42%
6.55%
—
2.37
Div yield (avg)%
24.63
21.72
18.72
16.88
16.16
13.36
15.66
17.49
17.41
16.26
29.12
16.26
17.15
32
9.25
Payout ratio%
10.46
8.25
6.55
8.24
7.40
10.11
11.01
11.46
11.80
12.73
23.86
11.46
10.29
84
95.12
Shares (diluted)M
109.6
105.9
112.3
126.2
141.2
153.4
161.9
175.3
168.5
168.9
98.61
3.64%
4.66%
53
29.78
Buyback yield%
21.82
24.23
26.79
29.55
30.27
32.48
35.19
34.94
36.18
36.52
16.08
35.19
31.38
72
1.288
D/E ratiox
1.334
1.313
1.368
1.361
1.352
1.348
1.326
1.458
1.411
1.417
1.314
1.411
1.357
23
139.8
Enterprise valueNT$M
222.9
238.8
256.0
303.0
364.6
361.7
406.9
462.4
540.6
629.7
459.3
11.55%
11.70%
5
323.1
LT debtNT$M
54.29
52.91
55.21
59.69
53.66
49.83
54.47
56.69
50.63
50.73
453.4
(1.12%)
(0.69%)
34
Cost of revenue
2.56%
0.97×
Operating expenses
3.22%
1.03×
Property and equipment
15.39%