860.0
RevenueNT$M
585.2
598.2
605.3
628.9
646.7
648.4
670.9
673.3
685.8
709.5
924.2
1.87%
2.17%
33
27.19
Revenue growth%
4.17
1.27
0.91
0.40
0.40
0.40
1.65
0.40
0.40
3.27
14.39
0.40
0.66
52
15.81
Gross margin%
13.41
11.39
11.42
14.21
14.40
14.80
16.49
19.38
17.51
20.43
11.26
17.51
14.60
81
14.35
Operating margin%
7.48
9.88
12.67
14.34
11.56
11.68
9.40
7.40
6.68
5.37
26.43
7.40
9.64
9
19.82
Net margin%
28.88
30.44
30.07
32.62
32.89
31.61
30.71
32.06
32.27
29.51
8.29
31.61
31.16
39
32.82
P/E ratio (avg)x
15.77
16.31
16.63
16.87
18.26
19.19
19.23
18.08
17.12
15.40
24.69
18.08
16.99
48
9.038
EV/EBITx
29.00
30.74
30.09
27.13
25.29
26.05
24.83
23.97
23.22
24.83
22.19
24.83
25.67
82
19.96
FCF yield (avg)%
27.27
27.65
28.02
29.57
26.71
27.68
25.60
22.79
25.08
26.16
17.09
25.60
26.99
89
17.42
FCF margin%
0.40
1.01
3.25
3.62
1.14
1.29
2.26
4.54
2.38
4.20
5.24
2.38
2.32
46
1.403
FCF / Net incomex
1.248
1.278
1.214
1.186
1.241
1.225
1.197
1.065
1.037
1.070
0.160
1.070
1.206
59
20.20
ROIC%
5.50
4.21
2.03
3.29
5.14
2.19
0.40
0.40
0.40
0.93
7.30
0.40
2.11
24
18.39
Return on equity%
28.75
30.42
28.71
31.63
34.56
33.82
33.69
32.01
29.40
26.55
11.96
32.01
31.02
40
25.13
Return on assets%
0.40
2.91
1.03
0.40
0.40
1.55
1.91
2.22
4.51
1.96
4.43
1.96
1.73
36
3.18
EPSNT$
1.68
1.75
1.67
1.77
2.09
2.34
2.36
2.50
2.91
2.77
3.49
5.74%
5.00%
—
14.16
EPS growth%
9.45
10.59
8.71
7.75
9.70
6.72
6.44
4.42
3.19
2.39
23.85
4.42
7.24
29
2.24
Bookvalue per shNT$
4.43
4.09
4.26
4.41
4.12
4.10
4.22
4.18
4.54
4.67
0.82
2.55%
0.25%
—
3.65
FCF per shareNT$
2.53
2.38
2.35
2.45
2.40
2.36
2.38
2.43
2.65
2.51
3.76
0.94%
0.15%
—
1.43
Dividend per shNT$
4.18
4.22
4.47
4.93
5.06
5.54
5.69
6.72
8.02
9.38
3.81
13.16%
9.95%
—
13.85
Div yield (avg)%
22.11
21.24
20.43
20.76
22.76
24.74
23.63
21.57
23.50
21.10
2.58
23.50
21.84
13
21.54
Payout ratio%
28.06
29.83
30.46
30.33
31.09
30.42
31.46
32.27
34.27
32.15
13.16
32.15
30.77
59
66.94
Shares (diluted)M
71.29
76.48
83.73
87.27
79.68
72.81
78.20
74.11
66.57
65.49
67.81
(3.85%)
(1.03%)
28
19.50
Buyback yield%
25.72
23.82
24.14
22.94
21.84
21.36
18.72
17.39
16.29
18.14
24.12
18.14
21.60
89
1.378
D/E ratiox
2.438
2.646
2.558
2.967
3.386
3.493
3.591
3.620
3.507
3.514
1.589
3.514
3.439
42
446.0
Enterprise valueNT$M
979.9
939.4
909.0
865.6
867.0
940.7
904.1
879.4
977.1
944.9
669.6
1.73%
0.65%
81
762.3
LT debtNT$M
335.0
363.2
359.5
344.7
339.0
350.2
337.6
313.6
285.8
268.7
283.0
(4.54%)
(1.90%)
59
Cost of revenue
2.37%
1.02×
Operating expenses
1.78%
0.96×
Property and equipment
17.45%