457.9
RevenueNT$M
496.8
498.8
504.1
518.9
536.8
552.5
570.0
568.0
580.6
589.7
475.9
1.90%
1.89%
23
6.54
Revenue growth%
32.50
31.11
30.42
32.27
31.47
28.67
30.63
30.12
31.02
31.99
11.07
30.63
31.07
49
27.31
Gross margin%
25.80
26.99
27.56
28.98
31.08
28.51
27.81
29.20
31.04
30.49
23.11
29.20
28.74
71
25.92
Operating margin%
27.91
30.18
30.55
30.38
29.63
31.77
32.43
30.58
31.84
32.25
2.94
31.84
30.56
79
10.65
Net margin%
5.02
5.50
7.05
6.66
7.51
9.76
11.93
12.75
13.78
13.84
7.39
12.75
8.63
85
34.60
P/E ratio (avg)x
9.942
9.792
9.594
9.494
10.17
10.08
10.18
8.969
8.159
7.280
23.17
8.969
9.693
23
7.675
EV/EBITx
40.07
43.18
44.37
45.70
43.26
46.57
48.71
46.63
47.72
43.09
8.978
46.63
45.03
18
20.77
FCF yield (avg)%
19.73
20.79
21.56
19.23
20.56
18.15
19.91
18.12
15.82
15.39
27.41
18.12
19.48
53
18.09
FCF margin%
25.21
26.92
25.17
23.14
20.24
23.00
20.77
20.41
20.55
22.85
10.01
20.77
22.92
56
1.789
FCF / Net incomex
0.714
0.732
0.741
0.786
0.735
0.749
0.808
0.701
0.764
0.666
1.669
0.749
0.738
42
19.86
ROIC%
15.96
16.58
16.99
15.44
15.59
13.60
11.32
12.88
14.55
14.33
9.73
13.60
14.99
25
23.52
Return on equity%
20.41
18.98
20.76
22.37
21.08
20.70
19.52
22.27
24.32
22.45
25.80
22.27
20.92
22
8.50
Return on assets%
16.92
17.27
17.01
14.03
12.40
10.84
13.54
12.73
13.70
12.16
24.05
12.73
13.62
79
5.76
EPSNT$
2.85
2.68
2.69
2.69
2.61
2.69
3.03
2.83
3.17
2.93
6.15
2.35%
0.27%
—
20.85
EPS growth%
7.11
4.17
1.63
3.58
6.09
5.19
6.96
4.93
6.07
8.04
22.15
6.07
5.63
34
3.10
Bookvalue per shNT$
3.04
2.92
3.36
3.32
3.29
3.19
3.20
3.35
3.85
4.18
8.04
4.90%
3.58%
—
4.43
FCF per shareNT$
7.36
6.81
6.42
7.46
7.09
7.40
7.74
8.07
8.86
10.12
1.97
7.37%
3.06%
—
6.69
Dividend per shNT$
1.84
1.65
1.72
1.68
1.75
1.94
1.79
1.70
1.64
1.57
3.65
(2.07%)
(0.67%)
—
22.25
Div yield (avg)%
14.78
14.86
12.97
15.28
14.73
15.21
14.27
15.96
14.37
17.19
17.79
15.21
14.82
26
5.72
Payout ratio%
14.08
15.16
13.21
13.99
13.67
10.90
8.25
9.82
12.11
13.16
24.13
10.90
13.18
59
32.17
Shares (diluted)M
36.36
39.74
44.79
44.04
46.22
52.11
60.37
60.52
60.05
57.30
31.51
4.39%
4.59%
73
15.29
Buyback yield%
26.93
23.97
25.60
26.80
25.82
26.67
24.00
23.26
24.00
26.77
26.76
24.00
25.71
53
0.141
D/E ratiox
0.314
0.356
0.421
0.443
0.482
0.552
0.555
0.553
0.545
0.612
1.580
0.553
0.513
77
278.6
Enterprise valueNT$M
413.4
447.0
483.6
478.5
418.6
405.0
413.4
401.0
377.1
356.4
191.9
(3.16%)
(1.00%)
25
383.5
LT debtNT$M
414.4
386.3
363.6
348.2
344.2
397.6
435.7
476.5
462.1
528.7
63.13
8.96%
2.27%
83
Cost of revenue
2.22%
1.03×
Operating expenses
1.24%
0.94×
Property and equipment
17.91%