345.6
RevenueNT$M
335.5
334.8
336.5
347.0
354.6
358.2
374.1
376.1
392.3
398.8
383.9
2.38%
1.89%
85
14.96
Revenue growth%
4.75
6.71
7.10
5.61
2.65
1.26
3.01
3.35
2.10
1.83
11.26
2.10
3.18
40
6.25
Gross margin%
23.00
20.39
19.83
22.02
23.48
23.44
23.97
22.06
23.89
25.78
15.02
23.89
23.22
42
17.32
Operating margin%
8.07
5.57
5.02
7.03
9.62
12.56
12.50
13.02
15.59
17.76
17.92
13.02
11.06
51
5.15
Net margin%
29.82
30.22
31.89
32.89
35.50
38.21
37.83
35.82
34.98
37.21
19.82
37.21
35.24
73
37.26
P/E ratio (avg)x
36.93
34.65
36.82
39.70
44.87
45.23
43.60
44.63
45.75
45.48
14.12
45.23
44.11
77
17.25
EV/EBITx
58.85
62.02
68.94
80.67
94.97
107.2
122.4
144.7
149.4
167.7
33.27
144.7
101.1
26
23.42
FCF yield (avg)%
23.00
24.15
21.30
18.34
16.62
17.20
19.93
22.04
21.00
21.41
3.10
21.00
21.15
24
20.91
FCF margin%
10.34
13.14
11.95
12.61
11.89
13.11
11.22
10.59
12.39
9.95
28.42
11.22
11.92
74
0.610
FCF / Net incomex
1.245
1.302
1.151
1.052
1.024
1.124
1.116
1.149
1.106
1.110
1.293
1.116
1.120
33
11.30
ROIC%
34.32
33.74
32.59
29.78
29.05
26.77
28.74
31.22
29.30
29.31
3.05
29.30
29.54
88
21.24
Return on equity%
28.78
28.88
31.03
34.02
33.41
35.12
37.82
34.87
35.02
32.42
16.85
35.02
33.71
26
27.32
Return on assets%
2.49
1.36
2.52
3.80
6.38
7.61
9.72
12.67
15.48
14.17
11.78
12.67
6.99
89
0.84
EPSNT$
0.89
0.87
0.90
1.03
1.11
1.27
1.18
1.33
1.22
1.40
0.88
4.66%
5.66%
—
10.65
EPS growth%
8.56
8.04
5.53
8.18
9.74
9.46
11.11
10.98
13.35
15.47
4.99
11.11
9.60
36
0.47
Bookvalue per shNT$
0.60
0.67
0.67
0.75
0.69
0.70
0.77
0.71
0.76
0.72
0.46
0.80%
1.80%
—
0.57
FCF per shareNT$
0.34
0.38
0.38
0.41
0.39
0.44
0.48
0.48
0.52
0.57
1.01
7.50%
5.48%
—
0.48
Dividend per shNT$
0.47
0.52
0.47
0.47
0.50
0.50
0.48
0.44
0.48
0.44
0.96
(2.59%)
(1.46%)
—
11.87
Div yield (avg)%
7.42
7.12
4.50
4.83
2.06
3.43
5.68
7.38
4.90
6.18
13.79
5.68
5.29
68
7.62
Payout ratio%
13.80
12.45
12.25
13.74
15.09
14.59
12.32
10.56
12.40
13.40
14.37
12.40
12.93
94
222.3
Shares (diluted)M
221.0
233.2
205.3
193.0
177.2
169.8
170.4
152.9
134.5
138.0
224.6
(4.88%)
(4.13%)
32
29.87
Buyback yield%
13.60
13.68
11.17
8.98
6.67
4.70
1.72
0.40
0.40
0.40
23.76
0.40
5.69
46
1.205
D/E ratiox
1.369
1.421
1.507
1.370
1.378
1.346
1.292
1.167
1.026
1.084
1.687
1.167
1.357
76
0.154
Enterprise valueNT$B
0.600
0.635
0.680
0.676
0.771
0.878
0.880
0.908
1.058
1.075
0.104
6.87%
7.68%
45
215.0
LT debtNT$M
60.97
62.21
56.34
60.23
66.41
68.90
66.69
72.75
76.63
79.10
239.0
3.56%
1.81%
88
Cost of revenue
1.89%
1.00×
Operating expenses
1.57%
0.97×
Property and equipment
15.88%