348.9
RevenueNT$M
298.5
315.2
328.2
353.6
374.3
388.0
416.8
430.1
453.9
489.7
357.1
5.52%
5.54%
65
16.60
Revenue growth%
16.96
17.58
16.09
13.93
15.91
15.83
17.09
14.37
13.74
11.72
5.74
14.37
15.87
59
14.66
Gross margin%
11.29
8.68
7.97
7.81
10.72
10.68
11.94
11.59
12.84
15.39
14.70
11.94
11.01
5
10.05
Operating margin%
25.15
26.68
24.22
24.86
23.39
22.24
19.45
17.43
17.93
20.77
27.00
19.45
22.82
63
3.81
Net margin%
1.96
0.40
1.29
0.40
0.40
0.40
0.40
3.35
2.28
4.62
9.12
2.28
0.84
14
27.85
P/E ratio (avg)x
44.87
53.39
53.13
62.49
69.43
67.94
80.55
86.59
102.8
117.1
11.62
86.59
68.69
72
7.726
EV/EBITx
19.50
21.85
22.63
23.59
25.74
26.19
25.43
26.01
26.38
26.06
25.60
26.06
25.58
57
21.03
FCF yield (avg)%
12.66
14.48
15.02
16.82
14.68
17.31
18.24
21.20
19.48
20.79
26.51
19.48
17.06
91
25.73
FCF margin%
29.31
27.33
25.96
27.04
27.85
28.55
28.07
27.23
24.72
23.35
4.23
27.23
27.28
26
0.916
FCF / Net incomex
1.353
1.289
1.315
1.182
1.234
1.252
1.340
1.469
1.506
1.512
1.708
1.469
1.327
63
8.15
ROIC%
25.27
28.06
27.42
27.21
26.31
26.54
26.34
27.01
24.24
25.24
3.36
26.34
26.44
63
22.51
Return on equity%
10.93
10.18
8.86
6.23
9.23
11.43
9.95
12.72
11.30
8.50
8.15
11.30
10.06
31
5.97
Return on assets%
29.55
32.42
32.47
34.58
37.23
34.66
35.33
38.12
38.63
38.49
20.25
38.12
34.99
37
4.00
EPSNT$
6.37
6.72
7.57
8.07
9.25
9.93
10.73
10.99
12.30
13.07
4.41
7.17%
9.08%
—
4.45
EPS growth%
29.96
28.66
28.75
29.98
31.25
33.91
33.82
32.61
34.11
35.49
23.09
33.91
31.93
75
4.67
Bookvalue per shNT$
5.74
6.26
6.12
6.55
6.44
7.34
7.89
8.96
10.88
12.26
3.08
13.76%
9.46%
—
2.37
FCF per shareNT$
7.65
7.84
7.29
7.56
8.36
8.91
10.30
11.84
13.45
14.30
0.94
11.34%
7.14%
—
5.63
Dividend per shNT$
5.07
5.52
6.29
6.55
6.66
7.30
7.42
7.93
8.52
8.48
3.03
4.94%
4.89%
—
10.31
Div yield (avg)%
34.10
31.52
29.79
32.33
32.14
31.57
29.75
29.45
30.87
30.71
2.88
30.71
31.20
83
27.44
Payout ratio%
11.77
10.95
10.45
10.38
8.86
9.35
12.17
11.58
11.75
11.41
5.51
11.58
11.18
93
61.39
Shares (diluted)M
55.07
52.62
46.42
44.23
38.74
35.91
33.20
35.47
32.39
29.71
61.36
(5.17%)
(5.88%)
31
23.00
Buyback yield%
5.70
3.31
1.61
1.24
0.40
0.40
0.40
0.40
0.40
1.56
28.41
0.40
0.82
20
0.114
D/E ratiox
0.449
0.520
0.506
0.583
0.586
0.568
0.648
0.729
0.733
0.744
0.257
0.729
0.585
38
141.3
Enterprise valueNT$M
142.9
152.9
162.7
159.8
171.0
158.5
172.0
164.4
157.2
149.3
284.6
(2.69%)
(0.03%)
21
244.9
LT debtNT$M
298.5
321.7
311.0
348.1
366.0
419.1
422.5
417.8
471.3
458.9
156.6
4.63%
5.88%
77
Cost of revenue
5.56%
1.00×
Operating expenses
4.98%
0.95×
Goodwill & intangibles
15.87%