426.2
RevenueNT$M
783.0
801.3
823.6
841.2
823.7
836.3
825.5
828.9
822.3
823.0
469.0
(0.02%)
0.48%
70
24.67
Revenue growth%
16.90
19.69
20.92
18.03
17.95
16.95
14.81
15.91
18.14
20.13
28.76
16.95
17.99
77
10.87
Gross margin%
9.83
11.32
12.79
9.86
12.80
12.69
11.00
12.28
12.10
13.20
20.14
12.28
12.19
49
3.73
Operating margin%
9.37
8.91
11.68
14.66
13.11
12.16
14.96
16.65
17.49
15.79
29.13
15.79
13.88
63
29.35
Net margin%
23.98
21.96
19.55
18.41
17.86
17.70
20.14
18.32
17.52
19.05
12.82
18.32
18.73
20
32.89
P/E ratio (avg)x
21.49
23.63
24.83
24.54
26.96
30.83
33.04
33.09
33.98
34.10
23.89
33.09
28.90
59
32.04
EV/EBITx
27.83
31.05
35.59
38.40
41.62
41.75
48.22
56.44
55.02
63.64
23.46
55.02
41.69
22
4.36
FCF yield (avg)%
13.64
15.96
18.13
19.69
19.57
20.11
18.68
20.79
20.84
21.98
28.71
20.79
19.63
30
4.66
FCF margin%
0.40
1.65
1.92
0.40
0.40
0.40
0.40
0.40
3.21
1.42
24.39
0.40
0.40
13
0.335
FCF / Net incomex
1.482
1.515
1.704
1.854
2.071
1.965
1.786
1.897
1.869
2.043
0.640
1.897
1.861
52
15.65
ROIC%
8.15
10.39
10.82
12.37
13.18
10.45
10.31
12.63
11.82
9.26
25.77
10.45
10.64
18
13.61
Return on equity%
19.94
20.95
22.90
20.29
22.54
25.31
23.01
25.67
28.20
25.37
8.07
25.37
22.96
23
27.16
Return on assets%
20.54
22.13
19.27
20.49
22.21
19.57
20.05
17.15
19.22
19.02
22.40
19.22
19.81
34
1.24
EPSNT$
3.69
4.10
4.84
5.58
6.56
7.54
8.76
9.38
10.59
12.25
1.32
13.31%
14.37%
—
12.37
EPS growth%
19.99
22.39
23.94
26.34
28.71
25.91
24.73
24.14
21.64
24.49
14.83
24.49
24.32
25
1.90
Bookvalue per shNT$
0.61
0.65
0.59
0.63
0.64
0.59
0.59
0.52
0.47
0.48
1.96
(5.68%)
(2.93%)
—
2.16
FCF per shareNT$
2.08
2.10
2.34
2.67
2.78
2.81
3.28
3.29
3.39
3.25
1.70
3.22%
5.71%
—
0.55
Dividend per shNT$
0.58
0.60
0.58
0.52
0.50
0.50
0.47
0.48
0.53
0.50
0.73
(0.01%)
(1.70%)
—
20.95
Div yield (avg)%
19.58
19.32
19.35
19.35
17.19
18.09
18.90
21.39
21.15
21.35
24.12
21.15
19.35
60
27.34
Payout ratio%
19.31
16.45
17.70
16.51
17.27
17.30
14.99
12.21
13.60
11.52
5.89
13.60
16.48
50
0.324
Shares (diluted)B
0.681
0.681
0.727
0.833
0.996
1.055
1.135
1.121
1.146
1.187
0.340
3.58%
7.30%
44
29.41
Buyback yield%
19.96
18.20
16.15
14.25
12.31
14.02
13.84
15.15
15.36
12.38
19.77
14.02
14.70
40
1.791
D/E ratiox
1.210
1.224
1.194
1.197
1.183
1.116
1.043
1.128
1.277
1.321
0.980
1.128
1.196
65
0.345
Enterprise valueNT$B
0.954
1.009
1.125
1.137
1.168
1.268
1.265
1.463
1.656
1.660
0.522
7.28%
5.94%
51
292.3
LT debtNT$M
292.3
318.3
286.0
278.9
261.0
290.6
307.6
313.0
335.6
375.3
849.8
7.53%
3.18%
83
Cost of revenue
0.25%
0.98×
Operating expenses
0.92%
1.04×
Goodwill & intangibles
17.10%
Property and equipment
14.09%