146.2
RevenueNT$M
382.0
414.3
453.7
483.8
521.0
577.6
626.0
690.1
758.7
828.1
160.0
9.71%
8.81%
24
28.81
Revenue growth%
8.75
6.43
5.34
4.95
5.73
6.25
8.01
5.52
7.42
5.10
25.78
6.25
5.99
92
19.04
Gross margin%
14.68
15.07
16.41
18.53
21.49
20.67
21.90
20.45
18.59
19.74
16.51
20.45
19.16
46
23.13
Operating margin%
13.64
11.62
13.05
11.51
9.20
11.30
12.89
13.90
12.18
10.88
18.73
12.18
11.90
75
6.85
Net margin%
30.43
31.59
30.87
28.04
27.32
26.70
28.52
28.73
31.12
33.61
20.66
28.73
29.58
85
32.70
P/E ratio (avg)x
15.03
14.73
16.17
16.95
18.05
16.80
18.91
19.37
19.55
19.32
14.12
19.32
17.50
40
33.24
EV/EBITx
21.44
21.60
19.05
19.56
18.86
19.21
20.14
21.84
21.86
21.20
35.00
21.20
20.67
41
22.25
FCF yield (avg)%
21.44
22.84
21.45
19.53
20.17
17.91
18.25
20.47
18.89
18.59
15.15
18.59
19.85
8
28.10
FCF margin%
11.47
11.67
14.45
16.80
16.75
17.10
17.02
19.80
20.08
22.58
23.93
19.80
16.91
17
1.021
FCF / Net incomex
1.720
1.834
1.912
1.673
1.774
1.528
1.403
1.301
1.211
1.147
0.511
1.301
1.601
26
19.88
ROIC%
19.21
19.56
18.53
21.01
22.80
25.47
27.51
25.76
24.50
22.59
25.53
25.47
22.70
42
7.70
Return on equity%
28.30
25.94
24.00
26.02
25.36
27.18
25.82
25.02
24.19
24.88
27.25
25.02
25.59
20
19.34
Return on assets%
7.12
8.01
6.52
8.26
8.71
10.38
8.03
8.14
8.63
7.60
24.36
8.14
8.08
87
0.97
EPSNT$
1.38
1.48
1.65
1.71
1.96
2.14
2.15
2.56
2.46
2.56
0.99
5.50%
7.81%
—
17.48
EPS growth%
19.59
17.67
15.30
15.78
13.75
16.29
15.13
16.33
14.32
15.49
23.94
15.49
15.63
20
0.93
Bookvalue per shNT$
0.83
0.82
0.74
0.65
0.67
0.63
0.61
0.54
0.54
0.47
1.20
(6.61%)
(5.33%)
—
1.12
FCF per shareNT$
1.21
1.33
1.41
1.37
1.46
1.56
1.50
1.42
1.65
1.69
0.57
3.06%
3.17%
—
1.15
Dividend per shNT$
0.83
0.81
0.79
0.70
0.66
0.71
0.71
0.71
0.71
0.63
0.31
(1.01%)
(3.24%)
—
14.14
Div yield (avg)%
8.44
10.96
10.07
9.28
7.24
5.57
8.06
9.36
8.86
10.59
27.47
8.86
9.07
15
2.74
Payout ratio%
10.35
8.33
7.90
10.33
12.95
15.11
14.49
16.65
16.49
18.79
8.39
16.49
13.72
41
0.408
Shares (diluted)B
0.601
0.651
0.712
0.701
0.678
0.786
0.879
0.851
0.908
1.046
0.421
9.04%
7.25%
47
15.39
Buyback yield%
5.69
4.80
5.59
3.38
2.29
3.37
6.09
7.13
4.24
4.07
28.41
4.24
4.52
20
0.483
D/E ratiox
1.001
0.975
0.983
1.049
1.162
1.157
1.191
1.121
1.125
1.124
1.369
1.125
1.123
23
376.0
Enterprise valueNT$M
39.68
40.76
35.12
38.50
33.11
33.08
30.33
28.74
29.44
31.48
741.7
(1.00%)
(1.86%)
30
0.701
LT debtNT$B
0.914
0.977
1.085
1.089
1.011
0.975
0.967
1.081
1.141
1.280
0.678
4.82%
3.32%
8
Cost of revenue
8.79%
1.00×
Operating expenses
8.57%
0.98×
Property and equipment
17.93%