79.65
RevenueNT$M
563.8
565.6
571.6
569.2
570.4
563.2
555.8
556.2
563.7
565.0
88.30
(0.19%)
0.31%
67
26.27
Revenue growth%
24.19
24.10
22.71
22.12
20.09
22.93
21.17
19.95
22.94
25.40
6.30
22.93
22.82
77
13.18
Gross margin%
13.26
15.97
15.29
16.06
18.66
21.62
23.24
24.31
24.04
21.87
7.45
23.24
20.14
86
29.16
Operating margin%
25.69
25.22
22.76
22.58
24.54
22.03
20.04
22.62
25.41
24.61
14.66
22.62
23.65
9
9.45
Net margin%
25.11
26.70
27.80
25.49
23.01
20.86
18.82
16.13
16.61
15.39
9.18
16.61
21.94
47
36.38
P/E ratio (avg)x
30.72
34.92
33.69
34.64
36.56
35.91
41.73
47.95
51.45
54.09
24.84
47.95
36.23
71
14.66
EV/EBITx
35.82
36.29
42.82
43.30
46.28
44.24
47.74
47.70
50.05
50.04
32.23
47.74
45.26
13
22.71
FCF yield (avg)%
9.80
11.66
12.82
12.85
12.59
12.05
10.62
12.20
14.46
17.03
22.02
12.20
12.39
89
16.79
FCF margin%
14.10
14.46
13.13
12.34
11.23
11.76
10.41
10.43
12.28
11.07
29.55
11.07
12.02
85
0.509
FCF / Net incomex
1.175
1.040
1.158
1.132
1.051
1.093
1.066
0.961
0.931
0.908
0.750
0.961
1.058
53
20.78
ROIC%
12.54
10.87
12.16
12.99
13.37
10.75
7.84
8.08
9.41
7.69
22.74
8.08
10.81
83
13.90
Return on equity%
27.74
26.17
28.58
30.78
28.93
31.75
29.88
32.53
33.20
32.13
19.53
32.13
30.33
41
2.19
Return on assets%
4.42
2.93
1.48
0.40
0.52
0.40
2.31
3.39
5.95
4.04
22.98
3.39
2.62
37
4.56
EPSNT$
1.16
1.12
1.22
1.21
1.20
1.22
1.19
1.19
1.03
0.96
4.88
(4.35%)
(1.72%)
—
4.28
EPS growth%
29.47
28.72
29.79
29.84
30.77
30.22
32.15
29.39
26.76
26.02
9.25
29.39
29.63
10
4.20
Bookvalue per shNT$
1.18
1.19
1.17
1.15
1.22
1.17
1.11
1.09
1.06
0.91
2.71
(5.57%)
(3.59%)
—
3.49
FCF per shareNT$
0.91
1.07
1.08
1.21
1.39
1.44
1.42
1.53
1.75
1.77
2.33
4.96%
7.06%
—
2.16
Dividend per shNT$
2.26
2.44
2.73
2.61
2.95
2.81
2.82
2.91
2.90
3.10
4.55
1.02%
2.83%
—
23.49
Div yield (avg)%
23.13
23.10
23.40
24.11
24.08
22.75
21.84
24.13
21.38
23.99
29.15
22.75
23.27
44
17.22
Payout ratio%
5.08
7.11
6.31
6.84
4.94
3.65
2.04
3.54
4.36
3.27
28.51
3.54
4.65
15
87.07
Shares (diluted)M
168.9
188.9
212.1
211.3
221.6
268.4
274.7
296.0
310.0
321.1
85.65
7.70%
7.28%
38
18.53
Buyback yield%
9.95
8.88
7.06
9.40
9.76
7.37
5.30
2.46
4.08
2.07
19.47
4.08
7.21
56
0.383
D/E ratiox
0.571
0.510
0.499
0.488
0.481
0.539
0.598
0.637
0.670
0.660
0.658
0.637
0.555
52
711.5
Enterprise valueNT$M
519.8
523.5
568.6
572.1
664.7
621.0
710.9
668.9
768.7
782.2
215.5
3.31%
5.21%
71
697.8
LT debtNT$M
128.1
134.1
125.8
121.1
116.3
125.6
132.9
136.3
127.8
126.1
156.1
1.64%
0.05%
41
Cost of revenue
0.45%
1.01×
Operating expenses
0.42%
1.01×
Property and equipment
18.75%