798.9
RevenueNT$M
728.6
736.9
749.7
750.3
766.6
775.7
810.3
822.6
841.9
856.8
875.0
2.25%
1.80%
76
4.66
Revenue growth%
21.97
22.37
23.04
25.12
27.19
28.98
27.67
26.78
24.86
24.07
16.32
26.78
24.99
52
5.58
Gross margin%
11.95
9.14
9.37
10.29
9.49
6.92
4.68
3.70
4.95
3.42
9.35
4.68
8.03
35
22.84
Operating margin%
22.18
20.31
18.85
16.03
17.41
18.02
18.52
15.78
16.62
19.34
10.03
18.02
18.27
82
13.41
Net margin%
13.84
14.01
14.81
13.81
11.22
10.91
13.50
10.95
11.57
10.29
12.33
10.95
12.54
77
32.33
P/E ratio (avg)x
34.75
38.74
41.42
38.92
37.47
41.49
41.02
36.58
38.19
37.19
24.61
38.19
38.47
17
25.08
EV/EBITx
44.64
47.89
53.02
60.83
62.80
73.77
70.00
79.40
89.45
90.76
17.67
79.40
66.40
82
12.45
FCF yield (avg)%
17.61
16.07
18.76
20.17
17.91
16.26
17.12
19.62
22.25
20.03
16.44
19.62
18.33
47
17.61
FCF margin%
11.17
11.46
12.90
13.78
13.79
12.91
11.26
9.00
10.89
13.64
6.78
11.26
12.18
30
0.368
FCF / Net incomex
0.753
0.664
0.700
0.678
0.588
0.588
0.542
0.544
0.481
0.480
0.694
0.542
0.588
64
21.22
ROIC%
12.71
12.77
11.65
14.62
15.11
16.87
17.96
16.97
14.54
15.07
11.59
16.87
14.84
87
18.18
Return on equity%
9.38
11.36
8.81
8.91
10.90
11.54
12.55
14.76
15.84
17.76
4.33
14.76
11.45
31
11.30
Return on assets%
29.72
28.85
28.86
28.12
30.68
30.73
29.88
32.06
30.38
29.31
10.82
30.38
29.80
39
15.31
EPSNT$
12.16
12.93
12.51
11.23
10.70
11.56
12.54
12.34
12.17
10.83
16.10
0.25%
(2.22%)
—
20.81
EPS growth%
7.95
8.00
5.31
5.12
4.19
2.51
3.57
5.16
5.56
6.60
22.28
5.16
5.23
87
5.75
Bookvalue per shNT$
6.85
7.79
9.01
9.20
10.27
11.44
10.85
11.03
11.20
12.67
6.27
4.28%
6.63%
—
15.71
FCF per shareNT$
15.33
15.94
15.33
16.75
15.42
16.95
16.13
16.90
15.03
13.97
13.77
(1.95%)
0.07%
—
13.07
Dividend per shNT$
3.27
3.03
2.93
2.79
2.51
2.41
2.49
2.59
2.62
2.56
11.82
0.40%
(2.03%)
—
18.20
Div yield (avg)%
29.93
29.72
26.78
26.52
26.38
24.35
27.29
27.11
26.65
28.12
24.88
27.11
26.95
56
25.99
Payout ratio%
12.01
12.75
10.19
12.84
15.60
17.84
19.44
19.33
20.29
21.19
25.28
19.44
16.72
86
41.16
Shares (diluted)M
41.08
44.44
48.77
50.80
48.10
44.73
40.49
39.01
38.35
41.65
42.71
(2.84%)
0.10%
69
12.73
Buyback yield%
0.40
2.96
5.51
4.09
6.82
5.41
6.41
6.69
8.88
11.43
20.88
6.69
5.96
11
1.099
D/E ratiox
1.726
1.705
1.631
1.715
1.987
2.173
2.203
2.085
2.242
2.492
0.453
2.203
2.036
47
0.614
Enterprise valueNT$B
0.696
0.782
0.802
0.910
0.971
0.971
1.099
1.180
1.353
1.370
0.275
7.11%
7.76%
41
136.0
LT debtNT$M
679.9
697.4
726.4
763.5
818.6
870.3
892.1
861.4
865.8
952.6
607.7
3.08%
4.04%
13
Cost of revenue
1.81%
1.00×
Operating expenses
1.43%
0.96×
Goodwill & intangibles
19.77%
Cash and investments
15.85%