143.5
RevenueNT$M
244.8
258.1
269.6
279.1
290.8
300.3
303.6
320.4
324.4
326.6
147.4
2.35%
3.23%
75
13.17
Revenue growth%
25.64
27.28
26.58
26.12
24.99
23.85
24.50
25.27
27.37
25.86
12.51
25.27
25.75
57
16.58
Gross margin%
15.47
17.36
17.39
16.04
17.92
20.27
20.32
19.32
17.01
17.83
13.52
19.32
17.61
46
14.54
Operating margin%
29.86
32.15
33.81
31.12
33.88
31.37
32.95
35.14
32.32
33.35
14.95
32.95
32.63
46
19.02
Net margin%
21.92
19.92
21.42
24.28
21.54
21.21
18.41
16.67
18.09
20.03
3.80
18.41
20.62
77
32.76
P/E ratio (avg)x
21.25
19.30
20.35
18.74
19.19
20.48
19.25
20.63
22.30
22.61
26.15
20.63
20.41
82
7.311
EV/EBITx
38.39
37.23
43.40
44.33
49.43
48.75
55.40
64.05
64.12
64.21
18.60
64.05
49.09
93
19.30
FCF yield (avg)%
10.73
7.89
8.95
8.87
11.60
13.03
10.33
11.72
10.64
8.23
22.11
10.64
10.48
33
14.23
FCF margin%
18.10
17.76
16.95
15.43
14.70
15.13
13.95
15.44
13.11
15.21
4.38
15.13
15.32
82
0.114
FCF / Net incomex
0.310
0.307
0.322
0.292
0.270
0.245
0.250
0.227
0.233
0.255
0.526
0.245
0.263
24
2.11
ROIC%
6.08
4.99
3.62
1.76
4.25
3.91
1.39
3.12
5.76
3.63
27.16
3.63
3.77
29
3.70
Return on equity%
31.38
33.27
34.40
35.12
34.09
34.17
34.87
34.91
32.99
35.23
22.50
34.87
34.29
25
18.36
Return on assets%
19.28
20.16
18.21
17.84
16.34
16.73
16.69
16.04
15.19
14.88
15.09
16.04
16.71
46
5.96
EPSNT$
4.80
4.73
4.57
4.28
4.32
4.77
4.27
4.18
3.69
3.77
6.48
(2.72%)
(3.03%)
—
16.27
EPS growth%
10.59
9.93
12.38
10.44
8.13
5.85
6.51
8.23
8.07
7.19
17.38
7.19
8.18
17
7.33
Bookvalue per shNT$
1.29
1.17
1.07
1.11
1.20
1.07
1.12
1.22
1.30
1.21
1.26
0.12%
(2.12%)
—
5.15
FCF per shareNT$
7.06
7.57
6.63
5.86
5.45
6.03
5.52
5.88
6.18
5.85
5.56
1.42%
(0.96%)
—
4.14
Dividend per shNT$
3.76
3.99
3.99
3.97
3.48
3.61
3.25
3.30
2.99
3.03
5.68
(2.77%)
(2.42%)
—
10.02
Div yield (avg)%
19.02
19.48
20.97
19.96
21.88
19.89
20.17
19.05
19.95
21.30
3.68
19.95
19.96
49
18.29
Payout ratio%
23.45
21.45
21.74
18.81
19.08
21.57
21.54
21.50
23.56
21.32
18.47
21.54
21.52
25
31.16
Shares (diluted)M
44.50
50.57
49.25
55.67
65.30
70.25
79.64
84.62
94.20
105.0
31.25
9.96%
9.37%
10
23.87
Buyback yield%
20.67
23.40
26.06
24.35
22.48
20.35
18.26
16.34
18.53
17.81
19.81
18.26
20.51
83
0.715
D/E ratiox
2.230
2.387
2.305
2.555
2.383
2.701
3.046
2.961
2.873
3.277
0.499
2.961
2.628
57
62.84
Enterprise valueNT$M
170.8
162.0
163.2
158.4
162.2
162.1
170.9
198.7
225.1
246.9
408.4
8.76%
4.27%
81
209.2
LT debtNT$M
42.58
41.42
40.05
38.31
35.85
37.76
40.64
41.85
37.73
34.07
89.63
(1.02%)
(3.44%)
41
Cost of revenue
3.39%
1.02×
Operating expenses
3.61%
1.04×