558.0
RevenueNT$M
265.9
278.9
295.7
310.5
327.3
344.7
359.3
386.3
421.1
444.4
621.9
6.31%
6.01%
16
29.72
Revenue growth%
3.19
2.93
4.07
4.47
5.54
6.03
4.76
4.79
5.00
4.70
25.34
4.79
4.73
48
10.57
Gross margin%
30.99
29.14
29.84
31.78
34.00
35.19
33.81
35.15
37.09
37.28
10.44
35.19
33.91
16
8.55
Operating margin%
32.11
33.43
35.89
36.24
38.44
37.45
39.04
40.00
37.93
39.96
4.12
39.04
37.69
64
13.60
Net margin%
16.35
18.46
21.07
19.48
22.38
24.54
23.31
20.93
22.18
21.43
20.07
22.18
21.25
79
10.76
P/E ratio (avg)x
22.49
24.06
27.62
28.66
29.93
35.01
38.34
38.10
40.46
42.02
7.083
38.34
32.47
10
6.492
EV/EBITx
27.72
29.08
28.09
30.50
33.97
30.84
30.06
27.91
24.72
22.83
25.57
27.91
28.59
53
3.92
FCF yield (avg)%
22.77
21.83
20.42
17.61
18.82
16.72
19.29
22.06
20.98
20.98
28.03
20.98
20.70
33
17.78
FCF margin%
16.86
18.42
16.79
15.67
16.72
15.15
13.35
11.69
13.47
16.39
22.66
13.47
16.03
85
0.399
FCF / Net incomex
1.214
1.195
1.253
1.374
1.350
1.320
1.235
1.166
1.184
1.292
0.102
1.235
1.244
82
21.09
ROIC%
25.64
24.86
24.88
22.41
24.48
22.72
24.64
24.21
27.16
30.10
17.72
24.64
24.75
20
9.92
Return on equity%
15.30
12.45
11.55
10.24
11.26
12.81
12.54
11.81
12.61
12.74
29.96
12.61
12.50
77
9.87
Return on assets%
14.86
14.50
17.02
16.39
17.50
15.14
16.37
13.54
12.72
11.33
2.32
13.54
15.00
71
3.53
EPSNT$
3.35
2.99
2.68
2.76
2.90
2.67
2.54
2.46
2.43
2.46
3.78
(3.19%)
(3.68%)
—
25.13
EPS growth%
16.04
18.42
20.68
21.04
20.73
19.25
16.36
15.03
16.40
15.06
9.38
16.36
17.41
14
3.24
Bookvalue per shNT$
0.99
0.86
0.90
0.86
0.80
0.74
0.77
0.80
0.71
0.62
1.93
(4.96%)
(3.92%)
—
2.86
FCF per shareNT$
3.54
3.53
3.30
3.32
3.14
3.10
3.07
3.04
2.92
3.19
1.37
0.30%
0.09%
—
0.88
Dividend per shNT$
0.86
0.87
0.89
0.90
0.98
0.87
0.79
0.82
0.91
1.01
3.76
0.63%
1.42%
—
22.53
Div yield (avg)%
3.87
1.54
0.40
0.40
2.86
5.85
6.63
8.81
7.20
4.67
17.65
6.63
4.27
77
23.73
Payout ratio%
2.13
2.90
4.71
5.76
3.73
6.10
6.44
7.53
7.44
7.97
8.78
7.44
5.93
46
84.22
Shares (diluted)M
104.8
112.6
110.6
126.2
125.3
129.7
123.8
137.3
149.3
160.6
84.06
5.09%
5.42%
36
5.86
Buyback yield%
19.94
21.23
19.58
16.98
15.06
12.97
14.17
11.45
11.07
8.32
20.05
11.45
14.61
65
1.515
D/E ratiox
2.755
2.990
3.585
3.676
3.995
4.119
4.585
4.545
4.462
4.674
1.577
4.545
4.057
48
457.3
Enterprise valueNT$M
437.9
495.7
579.1
663.1
698.6
689.2
672.1
678.8
777.5
874.4
296.6
4.59%
8.64%
46
542.9
LT debtNT$M
410.7
394.1
417.8
361.9
374.6
325.7
296.3
286.0
309.9
282.9
196.7
(5.46%)
(5.06%)
62
Cost of revenue
6.11%
1.01×
Operating expenses
4.86%
0.90×
Property and equipment
15.62%