169.7
RevenueNT$M
101.2
109.0
117.4
127.9
140.6
149.1
156.9
166.0
177.1
194.7
186.5
6.72%
7.75%
87
18.55
Revenue growth%
34.64
33.82
35.86
37.87
39.20
40.25
43.03
42.20
41.14
40.38
5.09
41.14
39.72
61
15.33
Gross margin%
29.86
28.84
28.98
29.56
29.39
31.48
28.54
28.28
28.11
28.87
3.08
28.54
28.93
84
13.96
Operating margin%
23.39
25.54
24.30
24.68
23.28
24.96
26.23
28.05
30.35
30.68
21.03
28.05
25.25
45
27.19
Net margin%
23.54
25.70
25.28
23.09
24.93
22.84
22.52
20.67
22.48
22.19
6.44
22.48
22.97
82
29.41
P/E ratio (avg)x
36.09
36.60
40.23
40.35
38.59
36.92
41.25
45.72
49.20
50.27
25.82
45.72
40.29
35
27.83
EV/EBITx
34.30
32.56
34.66
30.25
32.10
33.33
35.38
32.23
33.79
34.23
13.54
33.79
33.56
60
26.42
FCF yield (avg)%
21.52
20.28
19.31
16.37
16.76
18.96
18.84
20.14
19.19
19.93
5.21
19.19
19.25
77
9.61
FCF margin%
21.62
20.64
22.02
19.86
21.43
23.17
21.39
18.81
15.84
15.48
24.50
18.81
21.02
35
1.689
FCF / Net incomex
1.829
1.986
2.131
2.228
2.565
2.856
3.077
3.538
3.546
3.747
0.171
3.538
2.711
27
17.24
ROIC%
2.88
2.32
4.19
4.95
2.66
4.77
1.89
3.48
6.03
5.43
25.66
4.77
3.84
11
12.08
Return on equity%
2.12
3.13
1.04
3.03
4.92
4.25
1.40
0.40
0.40
0.40
29.55
0.40
1.76
35
9.72
Return on assets%
3.97
4.24
5.07
7.15
9.39
9.56
10.20
10.06
11.73
9.57
29.67
10.06
9.48
6
2.26
EPSNT$
0.93
0.95
0.88
1.02
1.07
1.22
1.33
1.50
1.50
1.73
2.45
10.19%
5.88%
—
2.68
EPS growth%
22.59
21.71
22.99
23.63
26.28
24.93
27.15
28.43
29.18
29.17
2.63
28.43
25.61
68
1.86
Bookvalue per shNT$
2.74
3.05
3.56
3.46
3.53
4.16
4.59
4.89
5.39
6.23
2.30
12.00%
9.17%
—
2.33
FCF per shareNT$
0.75
0.73
0.76
0.73
0.68
0.61
0.60
0.66
0.63
0.68
2.10
(0.13%)
0.22%
—
2.62
Dividend per shNT$
1.73
1.78
1.84
1.72
1.91
2.09
2.04
2.18
2.26
2.16
1.18
2.52%
2.29%
—
21.18
Div yield (avg)%
13.76
11.77
9.83
10.85
13.02
15.52
12.70
14.67
17.15
15.33
26.60
15.33
13.39
50
12.81
Payout ratio%
26.18
27.21
27.15
28.39
30.65
29.10
29.87
30.01
29.30
27.75
26.97
29.30
28.74
51
83.02
Shares (diluted)M
58.23
61.34
57.83
55.70
59.36
54.40
59.16
63.68
56.14
50.80
80.05
(3.07%)
(2.18%)
54
28.36
Buyback yield%
31.12
30.64
33.12
31.62
31.38
32.70
29.75
26.99
27.60
24.93
13.31
27.60
30.88
92
1.369
D/E ratiox
0.729
0.817
0.884
0.931
1.015
1.099
1.251
1.295
1.401
1.583
1.730
1.295
1.057
76
96.25
Enterprise valueNT$M
118.1
115.7
132.2
128.8
149.7
166.1
171.9
206.4
234.7
265.7
154.2
12.16%
9.73%
54
23.74
LT debtNT$M
134.1
130.7
146.7
149.7
151.7
175.5
208.0
213.9
205.4
225.3
88.94
8.22%
5.39%
69
Cost of revenue
7.75%
1.00×
Operating expenses
7.14%
0.94×
Property and equipment
17.16%
Goodwill & intangibles
16.28%