378.6
RevenueNT$M
510.6
519.3
521.8
547.1
551.6
571.6
598.0
622.3
652.3
686.4
417.1
4.47%
3.43%
33
22.93
Revenue growth%
20.89
19.69
20.59
19.11
17.67
15.68
17.53
18.07
15.12
17.74
3.40
17.53
17.90
40
7.31
Gross margin%
6.26
4.95
3.88
1.97
3.20
5.80
5.95
5.46
6.81
4.27
5.60
5.80
5.20
95
11.69
Operating margin%
24.60
23.46
22.67
20.22
22.38
24.66
22.20
25.20
22.77
23.01
19.12
23.01
22.89
30
22.69
Net margin%
3.01
2.15
1.44
3.94
2.67
2.11
0.40
1.25
3.72
3.47
20.94
2.11
2.41
67
28.24
P/E ratio (avg)x
25.89
27.70
27.52
26.31
26.90
24.03
24.65
25.05
22.73
24.72
28.44
24.65
25.47
25
23.27
EV/EBITx
17.78
15.58
14.05
12.73
12.03
10.28
10.27
10.92
9.866
8.958
21.81
10.27
11.47
21
3.62
FCF yield (avg)%
22.83
22.58
25.42
23.74
24.46
24.20
25.15
24.17
22.33
23.73
27.58
24.17
23.95
81
11.29
FCF margin%
20.30
18.92
17.32
16.58
16.20
18.42
17.86
18.38
15.41
17.12
6.41
17.86
17.59
92
0.566
FCF / Net incomex
1.457
1.524
1.414
1.436
1.236
1.065
0.909
0.965
1.038
1.129
0.464
1.038
1.183
60
25.82
ROIC%
13.10
14.71
17.01
18.95
17.77
18.72
20.40
19.51
17.81
18.19
5.10
18.72
18.00
94
25.47
Return on equity%
24.23
27.05
26.24
27.71
28.91
29.33
32.06
31.74
32.96
32.99
12.19
32.06
29.12
36
21.00
Return on assets%
2.13
1.10
1.47
2.24
0.83
0.52
0.40
0.40
0.40
2.60
8.83
0.40
0.96
18
3.01
EPSNT$
1.58
1.43
1.54
1.69
1.88
1.67
1.82
1.85
2.07
2.16
3.17
2.81%
2.38%
—
2.81
EPS growth%
13.08
14.45
14.71
14.43
14.06
14.52
13.19
10.72
10.93
9.01
15.88
10.93
13.63
7
3.35
Bookvalue per shNT$
1.88
2.14
2.38
2.41
2.33
2.62
2.94
2.76
2.87
3.29
3.21
7.15%
7.23%
—
2.79
FCF per shareNT$
3.45
3.14
3.42
3.23
3.49
3.18
2.86
2.57
2.59
2.59
3.04
(5.78%)
(3.12%)
—
2.26
Dividend per shNT$
5.53
5.99
6.90
8.16
8.67
9.79
10.86
11.35
11.23
12.34
3.37
7.32%
8.69%
—
25.33
Div yield (avg)%
21.42
22.04
19.83
18.79
21.01
20.71
19.42
20.89
19.25
16.88
27.14
19.42
20.27
62
27.87
Payout ratio%
1.28
0.40
2.35
3.88
2.11
4.29
2.28
4.00
3.98
2.16
4.92
3.98
2.31
16
68.25
Shares (diluted)M
68.06
66.78
73.61
72.47
73.69
77.02
80.64
75.43
73.22
74.11
68.39
0.11%
1.41%
14
25.84
Buyback yield%
17.60
15.26
13.89
13.10
12.89
14.71
16.49
16.30
15.74
17.57
4.81
16.30
15.50
89
0.222
D/E ratiox
2.777
3.169
3.440
3.845
4.090
4.098
3.882
4.198
3.877
4.108
1.287
4.098
3.879
95
213.8
Enterprise valueNT$M
451.3
422.0
417.6
401.2
438.1
503.3
546.0
629.3
659.1
627.9
79.44
7.46%
3.42%
88
47.22
LT debtNT$M
59.70
66.54
75.84
82.38
93.74
91.54
90.92
88.11
90.16
83.74
136.5
(2.23%)
3.14%
86
Cost of revenue
3.65%
1.02×
Operating expenses
3.52%
1.01×
Goodwill & intangibles
18.00%