244.8
RevenueNT$M
403.8
421.7
452.8
475.5
504.5
523.4
544.1
568.0
611.5
632.4
254.9
4.62%
5.39%
49
29.91
Revenue growth%
11.21
12.58
12.09
14.04
15.88
13.32
11.86
8.86
6.93
9.71
15.10
9.71
11.98
5
16.96
Gross margin%
7.38
7.16
9.51
7.95
7.51
5.20
6.83
5.19
2.82
4.53
15.69
5.19
6.99
92
25.08
Operating margin%
12.16
9.16
10.55
13.49
15.68
16.94
14.22
13.66
14.80
14.92
2.82
14.80
13.94
34
8.94
Net margin%
3.27
1.68
0.40
0.40
0.40
0.40
0.93
0.40
1.27
0.40
2.37
0.40
0.40
19
14.66
P/E ratio (avg)x
13.84
13.96
13.02
11.39
11.05
11.24
12.16
11.32
10.78
11.29
11.81
11.29
11.36
29
21.03
EV/EBITx
9.520
10.20
11.76
11.71
13.79
15.39
17.25
18.66
21.03
22.29
16.83
18.66
14.59
27
16.95
FCF yield (avg)%
3.28
3.15
4.13
6.55
7.43
7.59
6.81
6.89
8.77
10.23
14.50
7.59
6.85
51
11.10
FCF margin%
18.00
17.35
15.45
17.22
19.53
21.96
19.71
17.98
16.69
19.44
17.63
19.44
17.99
91
1.554
FCF / Net incomex
1.137
1.306
1.426
1.360
1.504
1.488
1.472
1.471
1.506
1.517
0.817
1.488
1.472
66
6.03
ROIC%
29.48
32.19
31.24
33.07
35.58
38.18
39.33
39.47
37.03
34.33
3.07
38.18
34.95
36
12.93
Return on equity%
14.56
17.20
15.08
17.15
16.28
18.99
21.19
23.49
26.39
26.13
25.05
23.49
18.10
73
13.40
Return on assets%
3.37
3.70
4.17
2.89
5.37
4.38
4.03
6.06
5.67
2.98
19.28
4.38
4.10
85
4.02
EPSNT$
2.55
2.53
2.66
2.33
2.35
2.33
2.19
2.32
2.19
2.29
4.45
(0.49%)
(1.06%)
—
18.03
EPS growth%
20.69
19.64
19.45
22.24
20.49
18.11
17.50
15.76
15.04
16.31
22.04
16.31
18.78
47
8.91
Bookvalue per shNT$
1.65
1.58
1.73
1.83
2.08
1.96
2.00
2.14
2.02
1.96
4.35
(1.21%)
2.63%
—
9.02
FCF per shareNT$
14.91
13.86
14.46
15.47
16.44
16.86
18.63
18.28
21.00
23.29
4.11
7.22%
5.92%
—
4.47
Dividend per shNT$
5.46
5.64
5.45
5.94
6.10
7.06
8.00
8.40
8.96
9.41
5.81
9.06%
5.22%
—
14.85
Div yield (avg)%
4.72
6.55
8.60
6.80
7.81
6.94
6.10
8.26
10.53
9.25
8.38
8.26
7.37
56
2.57
Payout ratio%
3.82
3.58
5.47
2.92
4.63
6.75
6.08
3.77
4.52
6.66
27.78
6.08
4.58
46
43.65
Shares (diluted)M
60.81
68.63
68.40
66.39
75.26
81.08
87.03
90.80
97.75
99.34
45.91
5.71%
5.69%
42
16.23
Buyback yield%
7.74
10.31
11.96
11.47
9.69
8.52
5.97
3.62
3.42
1.33
26.03
3.62
8.13
13
0.642
D/E ratiox
0.290
0.338
0.409
0.455
0.485
0.582
0.634
0.634
0.678
0.730
0.597
0.634
0.533
49
751.4
Enterprise valueNT$M
154.5
140.4
132.7
134.9
117.7
112.4
116.8
111.7
113.2
113.7
328.7
(0.70%)
(3.43%)
53
575.0
LT debtNT$M
297.8
346.3
340.9
392.2
464.0
490.0
474.3
552.0
552.6
639.0
727.3
6.61%
9.34%
73
Cost of revenue
5.81%
1.04×
Operating expenses
4.90%
0.95×