66.59
RevenueNT$M
248.8
255.0
259.2
256.5
253.4
249.6
247.1
247.0
246.4
252.2
69.64
(0.09%)
0.09%
85
18.84
Revenue growth%
0.40
0.40
2.67
3.91
4.83
7.09
5.16
7.21
6.07
3.07
4.13
6.07
4.37
32
4.18
Gross margin%
19.98
17.84
20.58
20.66
22.49
23.15
20.87
19.15
22.10
19.37
9.97
20.87
20.62
86
26.51
Operating margin%
13.47
14.56
14.66
15.66
14.95
13.65
13.49
14.08
15.73
13.60
4.41
13.65
14.32
27
29.26
Net margin%
24.77
25.17
25.39
26.89
24.41
22.20
19.44
18.72
15.74
15.49
25.73
18.72
23.30
10
31.09
P/E ratio (avg)x
8.275
8.659
8.848
9.199
9.292
9.802
10.45
11.20
12.17
10.47
10.45
10.47
9.547
48
28.23
EV/EBITx
42.24
48.94
54.38
55.06
63.02
65.84
68.85
77.37
76.86
80.48
37.30
76.86
64.43
10
8.09
FCF yield (avg)%
11.67
13.95
14.96
15.49
13.58
11.83
10.02
12.05
10.94
12.15
2.65
11.83
12.10
10
27.13
FCF margin%
20.96
20.49
23.11
22.52
20.03
17.64
16.59
19.13
18.14
16.09
4.15
17.64
19.58
58
0.849
FCF / Net incomex
0.817
0.709
0.675
0.686
0.751
0.648
0.596
0.651
0.634
0.564
1.152
0.634
0.663
18
9.32
ROIC%
29.79
29.20
32.05
33.40
32.38
30.29
28.03
26.23
24.69
26.71
26.82
26.71
29.50
51
24.73
Return on equity%
20.26
20.53
22.42
19.93
22.05
24.91
22.65
23.29
22.76
23.27
7.15
23.27
22.53
63
17.12
Return on assets%
27.94
28.37
27.72
30.23
27.87
27.26
27.94
25.57
24.69
24.99
2.82
25.57
27.80
87
11.44
EPSNT$
11.51
11.62
12.89
13.10
15.15
16.66
16.32
17.93
18.63
18.27
11.91
3.82%
4.38%
—
20.07
EPS growth%
15.86
16.20
18.29
19.99
20.17
22.38
20.70
22.39
19.63
19.92
7.14
20.70
19.95
60
7.58
Bookvalue per shNT$
10.24
8.94
8.78
9.27
9.79
8.84
8.22
7.51
7.67
6.91
6.10
(6.73%)
(3.19%)
—
8.86
FCF per shareNT$
13.46
15.56
15.10
16.91
17.05
19.16
20.23
20.12
23.46
23.91
3.63
6.99%
6.21%
—
8.55
Dividend per shNT$
4.41
4.94
5.80
6.23
7.32
7.68
9.09
9.15
9.57
9.49
6.24
5.33%
7.91%
—
28.50
Div yield (avg)%
13.49
13.61
16.32
18.79
18.89
18.39
15.89
18.82
21.60
22.98
2.07
18.82
18.59
90
14.05
Payout ratio%
14.98
12.91
13.31
11.60
12.79
13.55
14.13
12.89
13.98
14.67
15.01
13.98
13.43
20
27.75
Shares (diluted)M
46.49
52.90
53.70
50.69
54.96
52.18
49.79
49.53
49.81
49.81
27.85
(1.95%)
0.54%
68
19.98
Buyback yield%
25.25
24.07
22.52
24.20
24.59
22.28
20.09
18.86
21.47
19.12
18.03
20.09
22.40
7
0.559
D/E ratiox
1.792
1.859
2.076
2.230
2.326
2.334
2.231
2.138
2.127
2.039
1.251
2.138
2.132
15
134.1
Enterprise valueNT$M
127.0
121.5
125.1
134.3
137.6
126.4
124.3
130.6
137.5
157.0
235.2
2.67%
1.32%
40
261.1
LT debtNT$M
59.13
63.01
60.37
63.82
59.97
58.74
61.59
61.76
67.57
62.50
216.5
0.83%
1.43%
49
Cost of revenue
0.09%
1.00×
Operating expenses
0.50%
1.04×
Goodwill & intangibles
17.30%
Cash and investments
16.03%