724.9
RevenueNT$M
493.6
506.0
517.2
537.8
554.5
568.3
582.3
609.2
639.0
666.1
768.2
3.74%
3.55%
48
21.38
Revenue growth%
4.35
5.30
2.47
5.44
7.82
6.58
9.23
6.90
5.48
6.07
21.31
6.58
5.78
70
5.33
Gross margin%
7.83
9.45
7.91
5.34
3.60
4.28
6.61
3.88
4.31
4.67
12.68
4.31
5.00
14
14.50
Operating margin%
21.39
20.88
18.77
19.08
20.40
21.68
21.26
23.22
21.84
22.79
24.84
21.84
21.33
88
10.38
Net margin%
10.88
8.25
8.19
10.54
10.29
9.31
11.10
8.90
10.88
12.39
26.78
10.88
10.42
74
25.49
P/E ratio (avg)x
16.62
15.83
17.82
18.19
20.56
19.20
22.15
21.65
25.08
29.19
36.95
22.15
19.88
36
15.21
EV/EBITx
16.94
16.46
15.01
15.41
16.51
16.86
16.69
17.26
18.43
16.55
26.58
16.86
16.62
66
11.92
FCF yield (avg)%
7.46
8.79
9.92
9.87
9.52
11.28
12.37
13.99
16.52
14.40
18.89
13.99
10.60
23
4.95
FCF margin%
29.29
26.54
26.38
28.37
26.92
27.36
27.79
29.52
31.31
33.88
29.55
29.52
28.08
74
1.678
FCF / Net incomex
0.596
0.565
0.515
0.541
0.508
0.535
0.590
0.651
0.596
0.632
0.140
0.596
0.577
11
12.90
ROIC%
1.72
0.40
0.42
1.45
0.40
1.93
2.33
0.40
0.57
0.40
16.77
0.57
0.50
85
19.15
Return on equity%
9.48
8.65
5.79
4.44
2.87
3.01
5.17
4.88
7.88
6.10
25.64
5.17
5.48
70
22.41
Return on assets%
10.77
11.07
11.22
13.91
16.41
14.63
16.84
17.58
19.08
21.73
2.18
17.58
15.52
44
4.46
EPSNT$
2.92
2.86
3.22
3.03
3.17
3.47
3.90
4.18
4.61
4.66
4.61
8.02%
5.86%
—
27.87
EPS growth%
28.27
29.71
29.00
31.59
34.52
36.51
37.84
35.58
35.51
33.15
27.62
35.58
33.84
32
6.44
Bookvalue per shNT$
2.10
2.25
2.23
2.55
2.85
3.16
3.10
3.59
3.55
3.51
2.16
4.23%
5.76%
—
3.66
FCF per shareNT$
2.53
2.80
3.25
3.45
3.24
3.53
3.36
3.54
3.51
3.42
4.09
1.09%
3.10%
—
3.39
Dividend per shNT$
7.25
6.84
7.00
7.08
6.76
7.58
8.65
8.83
8.58
9.54
5.19
7.13%
3.76%
—
20.97
Div yield (avg)%
17.83
20.41
22.45
19.93
17.52
18.73
18.78
21.49
22.81
25.27
8.90
21.49
20.17
78
17.90
Payout ratio%
15.49
18.09
17.19
17.12
16.95
16.88
15.40
17.64
18.78
17.78
26.95
17.64
17.15
12
112.4
Shares (diluted)M
187.3
195.1
220.7
253.2
254.0
259.3
264.4
272.3
278.6
308.9
114.3
3.99%
6.87%
54
19.38
Buyback yield%
14.36
11.36
10.97
12.37
10.08
10.28
12.53
10.72
13.27
14.28
13.41
12.53
11.86
28
0.542
D/E ratiox
0.542
0.586
0.637
0.697
0.760
0.781
0.773
0.792
0.754
0.775
0.403
0.775
0.757
70
458.5
Enterprise valueNT$M
136.4
134.9
139.0
148.7
151.6
141.7
146.0
136.2
153.5
165.8
706.5
1.81%
1.82%
65
820.2
LT debtNT$M
96.10
102.2
107.8
112.4
100.3
110.1
119.5
119.4
114.4
114.7
196.3
2.73%
2.63%
20
Cost of revenue
3.30%
0.98×
Operating expenses
3.44%
0.99×