139.6
RevenueNT$M
142.9
144.7
148.6
151.4
153.6
150.5
152.4
151.4
149.6
153.6
142.8
—
0.96%
6
8.63
Revenue growth%
23.43
24.23
25.90
28.36
28.82
29.55
31.12
28.87
27.37
26.30
24.91
28.87
27.87
63
26.22
Gross margin%
24.04
25.58
24.57
24.12
25.05
24.60
23.69
25.64
24.57
26.93
15.03
24.60
24.58
85
6.32
Operating margin%
21.46
21.14
19.69
18.21
18.77
20.68
18.84
16.85
18.19
20.62
11.68
18.84
19.27
65
9.72
Net margin%
17.43
15.70
12.79
11.09
12.55
9.68
10.70
10.06
11.09
9.97
21.81
10.06
11.09
47
34.20
P/E ratio (avg)x
20.73
24.14
26.34
28.32
28.42
32.53
33.64
35.21
40.34
39.22
16.70
35.21
30.47
48
12.22
EV/EBITx
22.64
25.65
26.26
25.64
26.06
24.62
25.40
23.80
22.86
26.00
23.91
24.62
25.52
5
22.20
FCF yield (avg)%
31.48
33.81
31.51
30.55
32.29
32.77
33.70
32.39
33.05
33.66
8.12
33.05
32.58
14
29.87
FCF margin%
16.31
14.59
13.00
11.04
11.08
10.06
11.88
12.49
12.50
11.41
5.12
11.88
12.19
17
0.336
FCF / Net incomex
0.916
0.992
0.895
0.832
0.881
0.835
0.822
0.854
0.833
0.720
0.709
0.833
0.844
22
23.59
ROIC%
15.77
18.14
19.63
16.65
19.48
19.18
22.12
22.97
24.29
22.15
6.78
22.15
19.55
27
28.44
Return on equity%
20.56
18.68
19.06
18.15
19.33
18.31
20.65
22.33
19.96
19.58
9.67
19.96
19.45
78
10.41
Return on assets%
4.60
3.97
5.69
6.06
6.42
5.33
6.71
9.66
8.94
11.31
15.26
8.94
6.24
71
3.67
EPSNT$
0.93
1.04
1.14
1.04
1.01
1.00
0.92
0.94
0.94
1.01
3.86
(0.12%)
(0.24%)
—
17.47
EPS growth%
15.64
17.07
17.06
17.74
19.64
21.68
23.98
25.70
27.31
25.41
14.61
25.41
20.66
27
1.40
Bookvalue per shNT$
1.33
1.34
1.37
1.55
1.74
1.78
2.07
2.03
2.02
1.88
2.89
1.57%
4.34%
—
1.99
FCF per shareNT$
1.46
1.27
1.15
0.99
1.06
0.97
0.84
0.83
0.89
0.91
1.74
(3.05%)
(4.21%)
—
2.47
Dividend per shNT$
2.50
2.68
2.88
2.92
3.08
3.13
3.05
3.43
3.45
3.63
2.44
3.35%
4.12%
—
21.75
Div yield (avg)%
25.58
27.23
26.74
25.90
23.41
25.98
26.88
26.55
29.48
31.45
26.15
26.88
26.64
57
8.95
Payout ratio%
18.02
18.41
17.56
16.17
14.35
13.44
16.06
13.90
14.22
11.84
4.44
13.90
15.20
51
36.21
Shares (diluted)M
32.63
28.89
31.32
30.05
27.53
26.52
28.93
29.69
30.13
29.49
36.54
1.39%
(1.29%)
28
29.62
Buyback yield%
23.71
26.60
28.92
27.25
28.93
28.11
27.88
30.23
33.13
33.57
19.94
30.23
28.51
9
0.601
D/E ratiox
2.000
1.863
2.043
2.304
2.264
2.426
2.718
2.481
2.681
2.841
0.636
2.681
2.365
50
86.47
Enterprise valueNT$M
18.24
18.41
17.72
15.97
17.70
19.64
19.94
22.08
19.87
19.67
92.55
2.13%
1.29%
76
61.83
LT debtNT$M
80.01
78.30
74.42
70.00
68.97
71.53
73.86
82.05
92.20
103.5
18.10
8.45%
1.47%
15
Cost of revenue
0.88%
0.99×
Operating expenses
0.83%
0.99×