61.89
RevenueNT$M
529.4
558.0
592.0
623.2
653.1
690.0
703.5
720.0
742.9
784.4
68.43
3.73%
4.30%
66
11.72
Revenue growth%
30.46
32.59
32.32
33.60
32.40
34.28
33.02
31.30
28.42
31.14
22.71
31.30
32.36
46
16.95
Gross margin%
26.71
27.06
26.25
29.03
29.23
28.22
27.02
24.95
24.31
27.14
6.84
27.02
27.04
31
27.95
Operating margin%
19.42
19.69
16.97
18.35
20.96
23.88
24.22
25.84
23.62
22.96
26.64
23.88
21.96
18
9.94
Net margin%
21.91
21.06
20.20
22.00
19.04
18.82
21.54
19.42
18.04
17.53
23.57
18.82
19.81
27
26.17
P/E ratio (avg)x
18.95
20.29
19.16
20.70
17.82
18.22
16.03
16.17
17.39
17.43
18.04
17.39
18.02
26
36.41
EV/EBITx
5.390
5.392
5.618
5.880
6.273
6.613
6.640
6.820
6.287
5.819
34.32
6.613
6.076
50
2.54
FCF yield (avg)%
23.13
24.08
25.69
27.60
30.53
29.14
28.82
28.96
28.02
29.42
4.77
28.96
28.42
72
27.50
FCF margin%
15.50
17.87
19.77
19.51
18.79
21.50
20.43
21.94
22.27
24.41
29.85
21.94
20.10
63
0.931
FCF / Net incomex
1.545
1.594
1.673
1.519
1.441
1.442
1.365
1.546
1.600
1.601
1.087
1.546
1.545
77
25.33
ROIC%
28.04
30.87
29.38
29.54
27.99
28.86
29.87
27.67
25.57
27.47
28.41
27.67
28.45
33
20.04
Return on equity%
23.04
21.35
20.13
21.77
20.39
18.06
16.36
17.65
15.19
16.48
14.74
16.48
19.09
21
16.97
Return on assets%
13.39
14.60
16.24
17.08
14.38
12.42
10.84
8.18
8.04
7.21
27.39
8.18
12.90
74
1.09
EPSNT$
0.61
0.64
0.60
0.65
0.60
0.66
0.69
0.71
0.69
0.77
1.12
5.35%
3.26%
—
4.76
EPS growth%
21.12
23.64
23.05
25.92
24.41
26.92
26.11
26.20
27.70
29.01
29.74
26.92
26.02
55
1.13
Bookvalue per shNT$
2.57
2.47
2.52
2.70
2.89
2.92
2.73
2.79
3.03
2.89
0.58
(0.04%)
0.99%
—
0.77
FCF per shareNT$
2.57
2.60
3.04
3.61
4.26
5.05
5.43
5.27
6.01
6.56
0.87
9.01%
11.45%
—
3.06
Dividend per shNT$
2.19
2.51
2.98
2.98
3.43
3.64
4.15
4.24
4.39
4.83
1.43
7.06%
10.03%
—
19.10
Div yield (avg)%
20.01
23.01
22.61
24.22
25.80
23.41
25.82
23.64
26.40
26.81
20.31
25.82
23.93
64
14.45
Payout ratio%
26.77
24.16
24.12
24.17
23.88
22.62
25.36
24.54
25.32
23.81
26.92
24.54
24.16
60
65.34
Shares (diluted)M
48.26
47.82
43.47
44.84
39.87
41.72
40.13
37.75
36.53
31.82
66.61
(4.41%)
(4.01%)
79
18.77
Buyback yield%
26.15
23.60
25.01
25.78
26.32
26.39
23.99
25.56
23.61
23.21
23.73
23.99
25.28
35
0.111
D/E ratiox
0.534
0.571
0.513
0.523
0.498
0.480
0.520
0.496
0.531
0.485
0.429
0.496
0.517
38
764.2
Enterprise valueNT$M
156.4
161.3
167.6
161.2
158.1
165.5
162.7
162.5
173.8
173.9
865.5
1.92%
0.29%
64
377.3
LT debtNT$M
102.6
108.9
113.3
123.6
136.0
137.8
134.2
129.8
144.7
155.4
770.9
2.71%
4.38%
36
Cost of revenue
4.38%
1.01×
Operating expenses
4.13%
0.98×
Goodwill & intangibles
15.91%