285.6
RevenueNT$M
478.3
501.3
515.6
547.6
574.5
603.7
633.8
660.4
701.5
728.7
303.6
4.87%
4.97%
14
13.47
Revenue growth%
24.04
26.73
25.65
23.06
21.89
23.57
25.15
27.09
27.17
29.05
4.02
27.09
25.40
64
27.88
Gross margin%
7.18
6.74
8.12
9.04
9.18
10.16
7.59
8.93
7.26
7.49
11.27
7.59
7.86
83
19.54
Operating margin%
21.49
23.87
22.93
20.29
20.57
19.99
19.17
21.03
18.56
20.19
5.61
19.99
20.43
59
11.78
Net margin%
6.71
7.08
8.39
10.64
12.16
11.18
9.27
11.93
14.27
14.80
18.45
11.93
10.91
63
32.14
P/E ratio (avg)x
28.13
27.03
30.55
29.00
29.61
31.57
33.19
30.29
33.82
35.95
23.43
33.19
30.42
80
37.01
EV/EBITx
13.98
13.25
14.31
14.19
15.65
14.05
12.97
11.98
11.91
11.76
23.04
11.98
13.62
59
24.67
FCF yield (avg)%
9.59
9.19
8.88
7.66
8.19
8.33
6.80
8.36
10.36
9.08
27.63
8.36
8.62
73
25.86
FCF margin%
10.24
12.65
11.63
12.41
12.00
10.33
8.81
6.98
6.07
6.83
19.88
6.98
10.28
78
1.528
FCF / Net incomex
1.756
2.030
2.270
2.649
3.134
3.113
3.397
3.534
3.636
3.783
0.892
3.534
3.124
94
16.67
ROIC%
13.47
12.98
15.66
12.87
13.43
13.18
12.29
10.99
9.51
8.61
25.26
10.99
12.92
23
28.43
Return on equity%
12.94
13.74
12.63
12.94
12.38
9.43
7.14
7.00
7.56
9.11
22.06
7.56
10.91
37
15.22
Return on assets%
7.45
7.04
7.01
8.50
7.75
8.54
10.18
7.27
8.72
7.59
12.53
8.54
7.67
10
3.21
EPSNT$
3.41
3.62
3.70
3.53
4.09
4.43
4.43
4.54
4.41
4.27
3.56
0.83%
3.08%
—
23.04
EPS growth%
3.32
5.02
2.20
3.75
4.99
2.54
5.44
4.33
3.97
6.00
18.06
4.33
4.15
24
3.42
Bookvalue per shNT$
4.11
4.21
4.15
4.06
3.99
4.09
4.72
5.26
5.55
6.34
1.34
9.73%
5.28%
—
4.42
FCF per shareNT$
6.58
6.74
7.86
7.75
9.10
9.69
10.58
12.35
14.39
14.47
4.64
9.73%
9.77%
—
3.99
Dividend per shNT$
1.34
1.19
1.22
1.06
1.12
1.01
1.04
0.90
0.99
0.91
4.32
(4.06%)
(3.73%)
—
7.25
Div yield (avg)%
29.37
26.94
27.68
25.36
22.91
24.79
26.03
25.80
27.04
26.82
19.77
26.03
26.42
6
8.51
Payout ratio%
15.17
14.09
14.64
15.43
17.93
17.41
17.65
20.56
18.59
15.96
14.50
17.65
16.69
94
88.47
Shares (diluted)M
76.27
74.39
76.76
75.86
82.66
78.28
81.21
80.25
83.09
83.63
93.01
0.23%
0.35%
51
19.09
Buyback yield%
11.62
13.65
13.65
13.51
13.34
12.51
10.73
10.69
8.07
11.04
21.29
10.73
12.07
50
0.147
D/E ratiox
1.018
0.918
1.038
1.177
1.239
1.262
1.370
1.320
1.262
1.363
0.905
1.320
1.250
60
335.4
Enterprise valueNT$M
82.96
77.40
74.98
81.10
88.98
89.38
100.2
91.96
88.83
81.44
239.5
(1.76%)
0.50%
15
134.4
LT debtNT$M
632.5
598.2
684.1
694.1
677.5
661.0
747.8
727.7
696.2
677.1
355.7
(0.01%)
1.00%
74
Cost of revenue
5.06%
1.01×
Operating expenses
4.70%
0.97×
Property and equipment
17.12%
Goodwill & intangibles
16.86%