593.7
RevenueNT$M
845.0
877.4
877.9
911.5
906.7
930.6
941.4
979.4
972.1
982.3
609.0
1.61%
1.59%
36
3.09
Revenue growth%
32.53
30.38
33.23
34.92
34.85
36.35
38.37
38.89
38.93
36.71
28.38
38.37
35.63
84
25.11
Gross margin%
9.90
9.22
7.89
6.20
4.22
6.46
6.28
7.81
8.45
10.85
2.64
7.81
7.85
85
9.74
Operating margin%
24.66
24.56
27.27
24.84
26.49
26.22
24.46
24.04
24.06
23.36
9.78
24.06
24.61
87
22.53
Net margin%
7.10
8.06
8.05
6.32
7.66
7.03
8.18
9.76
9.11
7.02
19.71
8.18
7.85
13
23.17
P/E ratio (avg)x
33.30
36.61
41.97
45.72
52.32
58.90
66.21
63.75
61.42
66.97
26.10
63.75
55.61
59
9.377
EV/EBITx
12.19
12.83
13.86
16.39
16.02
18.47
20.80
22.09
25.97
26.50
11.18
22.09
17.43
15
21.05
FCF yield (avg)%
17.05
14.93
16.29
15.95
17.84
16.46
15.81
16.04
14.84
11.91
16.36
15.81
15.99
47
21.57
FCF margin%
7.21
10.21
8.60
9.59
10.65
9.56
11.45
13.22
12.55
10.05
11.32
11.45
10.13
60
1.146
FCF / Net incomex
2.161
2.193
2.375
2.791
2.873
2.830
3.243
3.382
3.255
3.327
1.247
3.255
2.852
12
11.36
ROIC%
18.40
19.51
20.22
20.38
22.20
22.01
20.84
22.34
21.68
22.63
2.84
22.01
21.26
71
29.68
Return on equity%
11.83
10.22
7.96
9.02
10.18
7.26
7.86
5.09
2.56
1.39
28.15
5.09
7.91
63
24.14
Return on assets%
8.39
8.93
11.70
13.86
15.56
13.65
13.07
12.25
15.03
13.84
3.55
13.65
13.36
57
4.47
EPSNT$
2.20
2.16
1.98
2.01
1.82
1.83
1.84
1.69
1.72
1.88
4.89
0.70%
(1.61%)
—
20.10
EPS growth%
13.88
16.31
18.24
17.53
19.75
17.13
15.46
15.88
15.51
17.68
5.02
15.88
16.72
14
1.71
Bookvalue per shNT$
6.67
7.03
6.49
6.69
6.13
5.96
5.86
6.40
6.50
6.70
4.08
1.80%
1.01%
—
4.01
FCF per shareNT$
2.60
3.03
3.27
3.93
4.39
4.79
4.88
5.62
5.99
7.12
4.25
10.17%
12.27%
—
5.08
Dividend per shNT$
3.92
4.01
4.64
4.95
5.69
6.49
6.75
7.46
7.44
7.25
3.60
4.98%
7.64%
—
13.82
Div yield (avg)%
14.97
13.08
12.49
11.74
12.35
12.08
15.05
13.27
15.54
15.04
20.80
15.04
13.18
76
2.00
Payout ratio%
18.33
20.18
19.73
18.25
16.47
17.54
16.73
17.04
17.22
18.22
16.47
17.22
17.88
43
47.54
Shares (diluted)M
50.68
53.09
58.91
62.88
62.73
70.40
77.04
73.47
73.68
81.82
46.80
5.46%
5.43%
60
10.32
Buyback yield%
25.40
22.77
25.26
24.43
27.27
27.36
25.50
24.20
24.16
21.40
7.05
24.20
24.84
63
1.653
D/E ratiox
0.360
0.418
0.404
0.455
0.533
0.596
0.657
0.659
0.727
0.740
1.206
0.659
0.564
64
65.31
Enterprise valueNT$M
542.7
516.7
541.7
551.5
607.0
594.9
532.6
541.6
498.2
459.5
596.0
(5.42%)
(0.78%)
31
0.362
LT debtNT$B
0.948
1.016
1.018
0.959
0.996
1.115
1.282
1.368
1.546
1.456
0.063
7.89%
4.82%
6
Cost of revenue
1.64%
1.00×
Operating expenses
1.70%
1.01×
Cash and investments
20.15%
Spread over hurdle
22.83%