338.5
RevenueNT$M
476.0
470.5
479.4
481.7
482.2
477.6
473.3
486.8
493.4
504.5
366.4
0.91%
0.46%
78
10.36
Revenue growth%
15.21
13.08
10.57
9.08
6.83
7.05
9.24
10.92
11.58
13.69
13.55
10.92
10.75
13
24.48
Gross margin%
29.70
28.88
27.39
26.46
27.89
30.14
29.52
29.57
27.97
28.79
23.44
29.52
28.84
94
15.05
Operating margin%
26.17
25.80
25.60
22.72
24.22
23.79
25.74
27.67
29.13
27.32
29.48
27.32
25.77
27
13.81
Net margin%
8.89
7.29
10.05
7.83
9.67
9.02
8.19
10.21
7.52
7.60
11.45
8.19
8.54
20
22.86
P/E ratio (avg)x
26.92
27.61
30.90
35.87
36.06
35.49
41.16
39.08
36.85
35.18
11.70
36.85
35.68
93
36.76
EV/EBITx
36.18
38.69
35.38
37.13
35.16
37.26
41.60
44.06
46.72
46.00
19.02
44.06
37.98
34
23.91
FCF yield (avg)%
15.28
17.38
20.15
21.74
23.34
20.66
21.99
24.88
24.22
27.14
13.87
24.22
21.87
39
16.03
FCF margin%
22.19
22.49
24.46
22.15
21.06
21.54
18.63
18.24
21.08
19.43
6.94
19.43
21.31
73
0.794
FCF / Net incomex
0.788
0.826
0.811
0.760
0.817
0.789
0.881
0.910
0.812
0.768
0.211
0.812
0.811
36
13.55
ROIC%
14.43
13.89
12.14
13.78
11.68
10.39
7.70
8.16
5.24
3.76
2.43
7.70
11.04
5
25.75
Return on equity%
23.27
26.21
23.82
21.96
20.85
19.29
19.55
17.49
19.29
20.26
16.75
19.29
20.55
90
17.62
Return on assets%
12.32
13.46
16.14
13.92
11.44
9.44
6.58
8.33
10.79
8.54
29.92
8.54
11.12
51
3.76
EPSNT$
4.01
3.74
3.75
3.39
3.30
3.11
3.30
3.10
3.13
3.28
3.95
(0.11%)
(1.11%)
—
22.35
EPS growth%
21.88
24.77
24.26
24.89
23.40
26.24
27.68
29.15
27.69
25.03
2.76
27.68
24.96
20
2.98
Bookvalue per shNT$
1.57
1.72
1.68
1.63
1.79
2.09
2.03
1.91
1.99
2.07
4.00
2.96%
3.84%
—
1.66
FCF per shareNT$
2.07
2.01
1.88
1.69
1.63
1.56
1.68
1.82
1.64
1.47
3.14
(1.94%)
(2.98%)
—
0.76
Dividend per shNT$
5.34
5.25
5.09
4.70
5.10
5.45
5.97
6.46
6.09
5.61
2.30
1.93%
0.88%
—
5.51
Div yield (avg)%
34.86
35.07
33.16
33.42
31.52
32.34
29.69
29.09
31.04
30.90
28.14
30.90
31.93
7
7.05
Payout ratio%
14.01
15.52
16.56
14.93
17.61
15.88
13.23
14.54
15.32
17.50
4.11
15.32
15.42
91
43.99
Shares (diluted)M
43.86
41.64
39.21
39.09
35.22
35.89
31.28
30.78
31.96
29.43
44.81
(3.53%)
(4.19%)
82
20.63
Buyback yield%
16.96
15.76
16.75
16.74
14.81
15.69
12.95
10.23
7.68
8.15
28.36
10.23
15.25
26
0.184
D/E ratiox
2.351
2.360
2.743
3.017
3.534
3.890
3.819
3.739
3.815
3.765
0.684
3.815
3.637
11
0.447
Enterprise valueNT$B
0.769
0.847
0.999
1.079
1.073
1.068
1.212
1.317
1.543
1.819
0.246
11.13%
10.80%
77
307.8
LT debtNT$M
53.20
53.40
57.80
54.24
51.85
57.71
55.42
51.13
56.03
59.21
320.1
2.69%
2.31%
69
Cost of revenue
0.64%
1.02×
Operating expenses
0.01%
0.96×
Goodwill & intangibles
16.98%
Property and equipment
15.87%