359.2
RevenueNT$M
818.5
840.3
869.7
858.1
847.3
842.6
830.7
821.3
837.1
856.4
399.0
0.21%
0.58%
42
14.02
Revenue growth%
10.09
8.78
10.39
7.99
5.51
7.51
6.50
6.47
5.75
8.30
21.34
6.50
7.75
81
20.20
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.73
1.30
3.99
1.54
3.13
23.62
2.73
0.85
17
19.78
Operating margin%
9.59
7.54
7.01
7.79
5.50
5.24
6.02
3.31
2.52
3.79
22.24
3.79
5.76
38
3.87
Net margin%
5.89
3.74
2.11
0.44
0.40
2.01
0.40
0.40
1.89
1.69
16.91
1.69
1.79
38
32.84
P/E ratio (avg)x
17.69
17.08
16.58
17.73
18.81
18.31
18.07
15.87
14.42
12.45
12.24
15.87
17.39
90
23.56
EV/EBITx
25.56
27.34
28.94
29.37
29.22
34.91
38.06
44.12
51.68
60.35
11.68
44.12
32.14
75
17.20
FCF yield (avg)%
4.96
3.34
5.57
5.14
4.16
2.83
3.68
5.19
6.29
3.62
7.37
3.68
4.56
57
26.01
FCF margin%
11.31
9.22
12.03
10.26
8.13
6.46
6.07
3.35
4.76
4.07
14.22
4.76
7.29
11
1.429
FCF / Net incomex
1.174
1.261
1.394
1.354
1.468
1.482
1.453
1.574
1.731
1.817
0.400
1.574
1.461
14
28.81
ROIC%
26.29
28.86
26.72
24.36
24.47
23.75
26.37
27.55
24.92
22.40
8.08
24.92
25.61
48
11.33
Return on equity%
8.24
7.75
7.41
5.65
7.16
8.66
8.23
6.16
5.82
5.75
17.76
6.16
7.28
7
23.40
Return on assets%
13.39
15.19
12.63
15.33
12.36
11.12
11.46
12.24
11.10
12.67
3.93
11.46
12.49
36
8.33
EPSNT$
9.62
10.03
10.21
11.06
11.13
11.79
11.54
12.87
13.67
13.03
8.56
3.21%
2.67%
—
24.54
EPS growth%
20.52
20.26
19.17
19.06
18.98
19.70
18.06
18.96
20.06
21.76
22.09
19.70
19.43
84
3.18
Bookvalue per shNT$
6.77
6.70
7.39
7.66
8.00
7.66
8.63
8.07
8.07
7.56
3.17
(1.12%)
0.53%
—
5.47
FCF per shareNT$
4.56
4.32
3.99
3.47
3.03
3.24
2.80
2.43
2.10
2.25
7.21
(5.77%)
(6.75%)
—
6.23
Dividend per shNT$
4.22
4.38
4.47
5.25
5.56
6.37
6.34
7.40
7.35
8.58
7.57
9.09%
8.79%
—
23.48
Div yield (avg)%
12.33
14.34
13.06
10.61
11.25
11.14
13.35
11.87
11.70
11.15
19.50
11.70
11.78
77
11.66
Payout ratio%
7.67
7.29
6.66
9.56
7.53
8.33
9.73
7.31
7.12
8.83
15.42
8.33
7.60
59
42.51
Shares (diluted)M
54.43
56.50
52.81
53.10
51.62
50.86
57.59
63.15
69.63
65.20
42.51
4.78%
3.20%
27
2.93
Buyback yield%
0.40
1.52
2.62
0.40
3.05
4.20
2.29
4.30
5.58
4.39
15.59
4.30
2.83
48
0.888
D/E ratiox
1.774
1.870
2.064
2.130
2.204
2.190
2.144
2.163
2.349
2.495
1.599
2.190
2.153
15
642.1
Enterprise valueNT$M
36.14
34.87
32.42
30.44
27.68
30.12
31.04
34.32
36.08
34.56
415.8
4.54%
(0.35%)
61
0.070
LT debtNT$B
0.788
0.773
0.842
0.976
0.988
1.191
1.434
1.682
1.923
2.087
0.092
16.12%
11.51%
44
Cost of revenue
0.62%
1.00×
Operating expenses
0.56%
1.00×
Cash and investments
15.52%
Property and equipment
14.78%
Spread over hurdle
16.79%