741.1
RevenueNT$M
575.1
607.0
643.0
693.3
743.6
775.4
832.4
874.1
916.1
982.3
773.0
5.73%
6.03%
90
13.01
Revenue growth%
12.79
10.62
9.25
9.86
11.59
12.06
11.59
9.01
8.74
9.11
5.69
9.11
10.24
17
19.07
Gross margin%
25.44
23.85
22.17
21.68
22.89
25.36
26.28
25.22
25.87
28.02
6.68
25.87
25.29
95
15.41
Operating margin%
12.29
11.42
11.32
12.37
11.73
11.23
11.56
12.80
12.81
13.95
24.86
12.80
12.01
19
9.83
Net margin%
31.32
28.55
26.88
27.45
28.71
31.46
29.58
29.34
30.31
29.82
10.51
29.82
29.46
88
10.65
P/E ratio (avg)x
14.25
15.10
16.17
17.39
17.13
16.23
18.06
19.98
21.74
24.33
8.760
19.98
17.26
34
18.54
EV/EBITx
9.131
8.441
7.741
8.148
8.544
8.715
8.233
8.576
8.116
8.224
36.10
8.233
8.337
38
14.97
FCF yield (avg)%
20.86
23.37
23.23
20.63
18.15
16.07
16.93
19.91
22.68
21.48
27.96
19.91
20.74
86
16.64
FCF margin%
16.91
19.39
20.51
17.54
15.32
12.77
11.60
11.22
8.85
7.11
14.91
11.22
14.04
24
0.452
FCF / Net incomex
1.671
1.961
2.109
2.490
2.681
3.017
3.605
4.079
4.756
5.581
1.076
4.079
2.849
17
10.19
ROIC%
28.97
27.60
28.19
28.32
26.76
24.59
25.04
23.13
23.63
22.87
24.01
23.63
25.90
28
14.54
Return on equity%
17.15
16.02
17.08
14.88
13.92
13.04
10.85
9.05
10.06
9.11
4.15
10.06
13.48
15
4.09
Return on assets%
36.71
34.65
34.89
32.07
30.87
29.80
30.19
30.13
30.23
31.51
13.97
30.19
31.19
67
1.82
EPSNT$
0.85
0.88
0.87
0.93
0.84
0.90
0.92
0.99
0.90
0.93
1.90
2.11%
0.50%
—
12.14
EPS growth%
5.47
4.72
3.34
3.07
2.09
4.75
3.66
6.44
7.44
6.55
20.70
6.44
4.73
23
0.39
Bookvalue per shNT$
1.55
1.40
1.28
1.18
1.02
0.90
0.84
0.73
0.76
0.77
0.55
(5.44%)
(7.54%)
—
0.54
FCF per shareNT$
0.54
0.49
0.43
0.39
0.38
0.41
0.40
0.37
0.37
0.37
1.64
(0.62%)
(4.79%)
—
1.82
Dividend per shNT$
2.52
2.59
2.99
2.90
3.02
3.55
3.90
4.44
4.50
4.78
0.81
9.59%
7.39%
—
4.88
Div yield (avg)%
11.80
9.13
11.34
10.04
10.19
10.99
8.95
8.22
10.99
8.40
23.41
8.95
10.12
10
6.97
Payout ratio%
9.80
12.77
10.08
8.79
7.27
6.56
4.20
4.90
2.83
5.13
4.93
4.90
6.91
10
264.9
Shares (diluted)M
238.3
264.3
264.7
251.8
252.7
268.0
282.4
303.5
313.5
303.0
260.5
3.70%
2.29%
13
9.79
Buyback yield%
7.81
5.58
8.27
10.84
10.33
12.00
12.30
13.60
11.06
10.87
20.87
12.00
10.85
28
0.852
D/E ratiox
0.987
0.948
1.011
1.130
1.091
1.060
1.092
1.183
1.336
1.304
0.578
1.183
1.091
27
0.094
Enterprise valueNT$B
0.449
0.540
0.623
0.644
0.698
0.844
0.938
1.104
1.127
1.279
0.212
12.89%
12.08%
43
0.896
LT debtNT$B
0.654
0.745
0.871
0.980
1.011
1.061
1.021
1.045
1.018
1.063
0.410
1.01%
4.95%
76
Cost of revenue
5.99%
1.00×
Operating expenses
5.50%
0.95×
Property and equipment
19.33%