386.6
RevenueNT$M
536.7
541.1
535.7
542.1
530.3
530.7
520.6
532.9
528.5
519.9
409.7
(0.39%)
(0.11%)
32
25.30
Revenue growth%
33.55
36.52
39.00
38.26
37.64
35.88
37.60
35.01
34.74
36.56
21.56
35.88
36.54
25
12.89
Gross margin%
4.68
5.08
3.17
0.82
1.93
4.42
4.90
2.32
1.85
1.05
23.07
2.32
2.74
50
20.96
Operating margin%
13.22
13.73
15.40
15.13
12.77
11.86
13.42
12.55
15.54
17.86
20.64
13.42
13.58
93
12.76
Net margin%
4.09
4.87
5.56
4.71
4.11
6.20
4.51
4.46
3.02
4.86
10.37
4.51
4.61
86
13.26
P/E ratio (avg)x
6.474
6.169
6.236
5.965
5.752
6.253
5.516
6.075
5.950
5.819
35.37
5.950
6.020
15
8.006
EV/EBITx
29.87
30.47
29.88
27.42
27.15
27.16
28.34
30.27
30.86
34.36
31.59
30.27
29.88
22
7.88
FCF yield (avg)%
4.78
7.70
7.90
6.71
8.74
10.11
8.88
9.98
9.78
11.51
11.16
9.98
8.81
27
15.53
FCF margin%
10.75
9.71
7.17
5.73
4.27
1.94
0.46
2.34
5.02
5.85
22.29
2.34
5.37
38
0.839
FCF / Net incomex
0.240
0.247
0.224
0.225
0.206
0.181
0.188
0.189
0.182
0.195
1.215
0.188
0.200
85
19.98
ROIC%
9.54
9.34
12.13
13.32
13.71
15.27
14.94
14.92
17.35
16.21
29.44
15.27
14.32
36
27.95
Return on equity%
7.55
7.93
8.46
8.57
9.96
12.40
13.00
13.95
11.05
11.52
20.64
12.40
10.51
15
18.56
Return on assets%
20.05
21.71
24.48
21.49
22.88
25.03
25.24
25.24
22.70
25.46
4.71
25.24
23.68
6
7.89
EPSNT$
9.49
10.62
11.49
11.70
11.94
13.15
14.85
16.45
17.72
20.77
8.27
11.71%
9.60%
—
13.28
EPS growth%
15.45
16.23
17.61
17.11
15.93
13.86
13.52
12.90
13.13
13.86
28.63
13.52
14.65
84
2.69
Bookvalue per shNT$
1.92
2.24
2.46
2.57
2.94
3.46
3.78
4.34
4.52
5.17
3.44
11.92%
10.30%
—
7.33
FCF per shareNT$
11.35
12.14
13.75
14.84
14.27
14.88
14.17
14.52
16.36
17.09
5.02
3.67%
4.34%
—
8.88
Dividend per shNT$
1.64
1.76
1.71
1.54
1.59
1.51
1.56
1.42
1.53
1.55
1.29
(0.49%)
(0.48%)
—
17.38
Div yield (avg)%
12.28
14.10
16.90
15.44
16.43
16.98
16.06
15.22
14.16
14.52
28.33
15.22
15.33
79
5.86
Payout ratio%
27.04
26.94
24.35
26.28
28.14
27.14
27.12
24.12
23.12
22.39
27.77
24.12
26.61
95
58.68
Shares (diluted)M
54.67
59.37
55.44
58.37
64.09
69.64
67.23
63.10
57.00
52.98
59.53
(3.74%)
0.70%
76
25.32
Buyback yield%
11.68
11.98
9.32
12.29
12.25
12.88
11.25
14.00
11.64
12.61
26.20
12.61
12.12
59
1.094
D/E ratiox
2.294
2.457
2.604
2.762
3.247
3.442
3.835
3.881
4.566
4.325
1.249
3.881
3.344
17
194.6
Enterprise valueNT$M
527.4
493.1
486.7
519.8
466.0
459.1
510.1
497.4
514.3
518.3
288.7
2.15%
(0.09%)
37
255.0
LT debtNT$M
570.3
602.1
671.7
651.3
616.5
552.4
533.7
534.7
500.3
555.5
387.1
(2.06%)
(0.23%)
17
Cost of revenue
(0.08%)
1.00×
Operating expenses
0.02%
1.01×
Property and equipment
21.09%