721.7
RevenueNT$M
394.5
425.6
459.1
480.6
503.2
534.4
567.4
619.2
654.0
707.4
748.2
7.05%
6.72%
87
18.43
Revenue growth%
33.46
30.67
29.68
30.56
30.28
27.88
25.06
27.70
27.06
29.41
29.02
27.70
29.55
64
6.35
Gross margin%
4.52
7.18
8.95
9.34
11.04
12.38
14.45
16.71
14.03
14.99
3.64
14.45
11.71
66
4.52
Operating margin%
3.08
2.15
0.51
0.91
0.40
0.40
2.03
1.98
3.86
2.59
23.15
2.03
2.01
42
7.00
Net margin%
19.85
22.53
20.28
20.75
23.54
26.45
26.50
25.72
27.19
30.05
25.88
26.50
24.63
73
22.95
P/E ratio (avg)x
53.54
62.78
67.65
72.83
72.35
83.70
89.51
99.85
120.2
127.7
31.78
99.85
78.27
14
13.64
EV/EBITx
31.87
28.41
28.80
28.72
31.63
32.52
33.75
31.37
31.50
31.21
27.47
31.50
31.44
91
22.86
FCF yield (avg)%
15.96
17.97
20.13
22.28
20.33
22.04
21.87
22.76
19.96
22.66
3.17
22.04
21.10
89
8.27
FCF margin%
29.10
31.82
32.29
34.72
33.08
35.38
33.58
34.26
32.18
30.52
26.20
33.58
32.69
31
0.371
FCF / Net incomex
1.781
1.598
1.441
1.623
1.782
1.973
1.807
1.716
1.691
1.824
0.311
1.807
1.749
58
23.14
ROIC%
9.12
8.97
6.20
4.49
2.82
2.28
1.57
4.08
2.66
3.95
23.43
2.66
4.01
38
26.77
Return on equity%
4.67
2.61
1.64
4.26
6.71
3.75
4.10
1.19
0.40
0.40
14.90
1.19
3.18
77
27.34
Return on assets%
4.05
3.49
1.81
0.76
0.40
0.40
0.40
0.40
0.40
2.77
29.79
0.40
0.58
81
5.41
EPSNT$
11.08
11.12
12.97
12.49
12.69
14.88
17.19
20.55
23.11
23.59
5.61
13.21%
7.52%
—
24.10
EPS growth%
1.08
1.80
0.40
2.66
3.37
0.50
3.28
4.96
4.32
2.68
10.62
3.28
2.67
34
2.23
Bookvalue per shNT$
3.27
3.77
3.73
4.26
4.37
5.02
5.63
6.42
6.55
6.27
3.07
7.49%
7.27%
—
7.55
FCF per shareNT$
2.22
2.42
2.34
2.37
2.55
2.92
3.37
3.56
3.73
4.23
2.46
10.64%
7.28%
—
7.28
Dividend per shNT$
3.42
3.42
3.54
3.43
3.35
3.82
3.98
3.70
3.53
3.29
8.47
(0.36%)
1.12%
—
9.29
Div yield (avg)%
3.43
5.31
5.24
6.61
7.03
9.24
6.36
3.52
5.34
4.46
18.12
5.34
5.33
31
23.18
Payout ratio%
13.43
15.27
17.16
17.74
17.09
19.30
22.15
21.44
21.62
21.35
21.10
21.44
18.52
89
72.66
Shares (diluted)M
50.15
46.70
47.63
49.69
51.36
50.44
53.61
51.86
45.87
47.02
70.84
(1.75%)
(0.86%)
64
11.29
Buyback yield%
7.31
4.70
6.73
9.25
9.04
8.98
11.71
12.67
11.92
14.64
15.07
11.92
9.14
76
0.534
D/E ratiox
0.404
0.421
0.454
0.500
0.545
0.614
0.671
0.752
0.772
0.802
0.617
0.752
0.580
67
833.7
Enterprise valueNT$M
123.5
112.3
117.8
119.0
124.3
122.0
113.2
107.0
116.5
129.4
335.5
0.82%
1.15%
17
884.2
LT debtNT$M
330.8
340.8
296.5
276.8
287.4
308.9
294.2
317.4
272.6
257.1
84.21
(2.20%)
(4.15%)
5
Cost of revenue
6.43%
0.97×
Operating expenses
8.02%
1.13×