402.3
RevenueNT$M
300.9
308.6
320.4
327.5
339.0
343.8
361.9
366.3
384.4
406.5
434.0
3.70%
3.51%
65
14.75
Revenue growth%
23.08
23.52
26.03
26.18
23.18
22.38
23.31
25.72
23.97
26.21
26.01
23.97
23.74
24
28.97
Gross margin%
9.39
9.87
6.94
4.60
4.15
4.68
5.84
7.24
7.56
6.89
14.37
6.89
6.92
55
9.94
Operating margin%
3.71
4.22
4.18
4.79
2.99
3.58
5.21
3.92
4.37
1.59
29.68
3.92
4.05
79
10.48
Net margin%
33.02
33.60
35.79
36.17
37.73
38.79
35.86
36.10
35.50
32.85
24.92
35.86
35.82
88
23.28
P/E ratio (avg)x
21.25
23.97
25.14
24.81
24.05
25.71
25.86
23.18
22.52
21.33
30.51
23.18
24.01
45
21.05
EV/EBITx
39.62
43.52
45.47
48.58
51.18
53.93
58.54
56.38
55.84
65.94
26.97
56.38
52.56
31
26.84
FCF yield (avg)%
2.75
1.80
0.40
0.40
0.40
2.23
3.66
4.16
2.13
2.76
18.30
2.76
2.18
89
9.97
FCF margin%
3.67
2.86
4.40
2.40
2.09
0.40
0.40
0.40
0.40
0.40
13.42
0.40
1.25
79
0.539
FCF / Net incomex
1.070
1.144
1.295
1.465
1.687
1.820
1.740
1.936
2.042
2.384
0.562
1.936
1.714
54
24.77
ROIC%
20.32
19.73
18.23
16.98
18.09
17.30
17.65
16.74
18.17
18.34
8.55
17.65
18.13
68
7.36
Return on equity%
30.09
31.77
32.38
33.08
33.00
35.98
34.36
32.46
32.75
34.70
23.34
34.36
32.88
64
24.23
Return on assets%
13.31
12.43
10.81
13.79
11.90
9.88
9.87
8.89
9.03
9.36
12.76
9.36
10.35
84
3.02
EPSNT$
3.51
3.49
3.92
3.86
4.10
4.73
5.00
5.64
5.91
5.48
3.21
5.97%
4.34%
—
8.24
EPS growth%
18.01
19.44
17.84
17.76
17.36
17.40
15.92
16.14
18.60
16.17
11.29
16.17
17.58
66
2.26
Bookvalue per shNT$
4.24
4.30
4.27
3.66
3.56
3.69
3.72
3.27
3.24
3.14
2.89
(2.49%)
(4.34%)
—
1.54
FCF per shareNT$
1.31
1.31
1.19
1.18
1.21
1.08
1.03
1.11
1.01
1.14
4.41
(1.15%)
(0.85%)
—
1.14
Dividend per shNT$
6.76
7.04
7.99
8.68
9.27
10.02
9.92
10.70
11.00
10.95
3.46
3.37%
4.43%
—
20.32
Div yield (avg)%
6.35
7.12
4.89
4.74
7.67
10.54
8.03
9.27
9.24
6.58
26.35
9.24
7.40
70
18.45
Payout ratio%
17.97
16.92
15.99
17.10
17.68
19.21
19.27
20.16
19.18
19.18
23.15
19.21
18.57
16
68.08
Shares (diluted)M
93.61
98.73
117.2
136.7
145.3
158.1
182.9
215.3
231.3
275.1
70.11
13.62%
11.76%
51
6.36
Buyback yield%
15.31
15.78
17.09
19.42
19.48
20.34
21.58
22.65
24.22
22.47
12.35
22.47
19.91
94
0.640
D/E ratiox
0.146
0.125
0.108
0.109
0.117
0.120
0.115
0.107
0.110
0.118
0.638
0.115
0.116
90
177.2
Enterprise valueNT$M
346.3
401.5
398.3
420.9
400.9
463.4
531.9
501.3
537.0
562.7
328.3
7.02%
6.13%
72
177.3
LT debtNT$M
523.7
575.8
546.9
543.3
613.6
670.7
792.9
786.2
828.8
812.6
90.09
5.78%
6.25%
47
Cost of revenue
3.45%
0.99×
Operating expenses
3.67%
1.02×