455.8
RevenueNT$M
681.4
693.9
702.3
708.1
707.5
721.7
730.4
761.2
771.7
770.9
473.6
1.73%
1.36%
52
14.52
Revenue growth%
12.47
11.44
13.61
14.75
16.67
19.40
19.21
20.30
20.60
23.32
24.61
20.30
17.94
89
22.88
Gross margin%
7.60
10.40
13.08
10.80
10.51
11.41
13.75
14.05
11.08
12.30
16.73
12.30
11.24
33
25.48
Operating margin%
13.80
12.05
11.83
10.91
9.82
12.80
15.31
13.16
11.35
13.17
19.54
13.16
12.42
64
24.06
Net margin%
10.28
9.87
6.96
6.89
8.63
7.17
6.18
5.77
8.35
9.80
14.34
7.17
7.76
72
29.51
P/E ratio (avg)x
9.559
10.50
9.722
9.019
8.271
7.971
8.993
9.631
10.58
11.92
25.17
9.631
9.595
80
22.70
EV/EBITx
57.71
58.99
59.64
59.49
60.79
64.06
65.97
63.80
64.20
69.34
24.45
64.20
62.29
62
25.64
FCF yield (avg)%
29.55
27.44
24.95
23.54
26.11
25.46
23.17
22.89
22.88
23.21
17.01
23.17
24.24
24
10.04
FCF margin%
15.76
18.06
20.68
23.29
22.27
23.74
21.58
23.21
23.52
26.29
8.01
23.52
22.74
34
1.085
FCF / Net incomex
0.468
0.468
0.481
0.508
0.530
0.601
0.600
0.586
0.657
0.683
0.166
0.601
0.558
81
24.99
ROIC%
24.51
23.98
21.24
23.96
24.10
23.18
20.35
23.28
20.88
20.06
28.03
20.88
23.23
30
25.63
Return on equity%
4.53
4.55
1.95
2.93
4.84
5.53
5.44
8.08
6.87
5.16
26.26
5.53
5.00
34
29.33
Return on assets%
7.93
8.41
9.13
9.11
9.51
7.06
6.65
4.57
2.06
0.40
20.56
4.57
7.49
61
3.98
EPSNT$
5.60
5.45
5.42
5.63
5.55
6.19
7.40
7.56
7.90
8.07
4.14
7.77%
3.35%
—
3.27
EPS growth%
25.55
24.01
23.08
22.76
25.24
26.08
27.07
27.57
29.16
31.78
2.84
27.57
25.82
76
7.08
Bookvalue per shNT$
6.55
7.31
8.46
9.82
10.44
10.96
13.18
14.85
15.73
18.19
6.29
11.75%
10.46%
—
6.56
FCF per shareNT$
7.95
8.63
8.46
8.87
9.59
10.98
12.04
12.47
13.15
14.29
6.85
8.30%
6.68%
—
5.18
Dividend per shNT$
2.46
2.46
2.33
2.63
2.54
2.84
3.24
3.35
3.74
3.83
2.77
8.53%
5.76%
—
13.47
Div yield (avg)%
12.66
13.84
11.12
14.00
14.67
16.24
15.60
16.33
17.81
15.08
29.21
16.24
14.88
35
29.63
Payout ratio%
17.29
14.36
12.73
12.75
11.08
12.14
15.13
15.16
15.78
14.62
15.65
15.13
14.49
84
67.45
Shares (diluted)M
84.90
92.79
89.46
84.09
93.03
105.1
106.5
113.3
116.2
123.5
66.35
5.84%
4.29%
83
3.83
Buyback yield%
9.93
10.38
7.72
9.46
12.31
12.95
13.69
13.18
10.42
12.63
10.35
12.95
11.37
77
1.061
D/E ratiox
1.761
1.953
1.779
1.873
2.096
2.282
2.451
2.688
2.925
2.968
1.263
2.688
2.189
5
329.6
Enterprise valueNT$M
88.46
91.59
97.35
90.00
82.70
76.99
69.18
74.74
70.92
67.73
397.8
(3.92%)
(4.11%)
80
379.6
LT debtNT$M
286.0
324.4
337.1
347.7
408.5
421.4
497.9
483.7
518.0
554.7
85.75
6.31%
6.72%
13
Cost of revenue
1.36%
1.00×
Operating expenses
1.01%
0.97×
Property and equipment
16.31%
Goodwill & intangibles
14.96%