393.6
RevenueNT$M
533.5
547.5
549.1
549.6
559.1
569.6
573.2
564.6
568.2
579.2
410.4
0.71%
0.70%
89
16.65
Revenue growth%
12.21
13.52
12.75
11.12
8.59
7.92
6.51
8.60
9.80
10.81
22.28
8.60
10.30
56
19.41
Gross margin%
8.07
6.50
6.63
4.10
6.57
6.48
6.84
6.94
4.15
5.17
15.77
6.48
6.53
54
13.38
Operating margin%
25.47
24.55
26.56
28.03
25.60
26.72
23.95
23.79
23.81
26.16
14.69
23.95
25.53
5
5.69
Net margin%
10.02
7.60
9.62
12.20
12.21
13.58
16.51
14.48
13.30
11.92
17.13
13.58
12.21
72
7.163
P/E ratio (avg)x
48.79
51.53
60.15
70.12
80.63
89.20
99.05
116.9
113.7
127.4
20.15
113.7
84.91
87
26.13
EV/EBITx
12.74
13.67
13.86
14.57
15.61
17.82
17.86
19.97
21.41
23.07
7.163
19.97
16.72
28
27.96
FCF yield (avg)%
4.86
2.51
0.40
0.63
0.71
0.91
3.29
4.38
5.68
5.71
15.24
4.38
2.90
35
29.09
FCF margin%
9.65
9.69
10.00
10.00
8.66
10.11
11.95
11.70
10.01
11.69
13.80
11.69
10.00
25
1.172
FCF / Net incomex
0.344
0.379
0.370
0.384
0.441
0.468
0.486
0.489
0.551
0.654
0.290
0.489
0.455
94
2.82
ROIC%
5.73
6.21
5.64
6.77
7.88
10.42
10.12
8.88
10.42
11.97
3.99
10.42
8.38
28
5.93
Return on equity%
9.26
10.82
12.37
14.20
12.82
11.07
8.52
10.12
11.52
12.95
24.09
11.07
11.30
11
24.68
Return on assets%
3.35
4.11
5.27
6.13
6.61
4.14
6.94
5.70
2.72
4.14
8.35
4.14
4.71
27
0.96
EPSNT$
1.80
1.68
1.75
1.90
1.72
1.56
1.50
1.50
1.56
1.53
1.00
(2.27%)
(1.64%)
—
5.90
EPS growth%
18.13
20.46
21.88
19.93
17.68
19.85
20.87
21.40
23.75
25.83
18.25
21.40
20.67
53
3.13
Bookvalue per shNT$
2.47
2.20
2.27
2.41
2.60
2.56
2.18
2.06
1.77
1.71
3.15
(8.03%)
(3.09%)
—
4.01
FCF per shareNT$
2.94
3.00
2.98
3.62
3.77
3.85
4.38
5.25
5.14
5.28
0.79
6.97%
7.28%
—
0.98
Dividend per shNT$
2.60
2.73
2.68
2.52
2.75
2.75
2.90
2.71
2.61
2.59
2.46
(1.18%)
0.76%
—
14.28
Div yield (avg)%
16.45
19.11
17.14
17.54
19.55
21.24
18.60
17.78
16.00
16.21
27.69
17.78
17.66
62
2.86
Payout ratio%
31.82
31.63
30.47
30.27
31.43
32.32
32.75
34.79
36.23
37.09
5.59
34.79
32.07
63
57.23
Shares (diluted)M
46.32
46.12
46.16
41.34
36.72
37.69
36.84
39.91
36.25
32.28
59.16
(2.55%)
(4.46%)
47
8.79
Buyback yield%
31.33
33.53
32.46
34.36
35.56
34.10
31.71
29.31
29.31
28.62
10.69
29.31
32.08
64
0.793
D/E ratiox
0.453
0.424
0.437
0.486
0.547
0.533
0.600
0.570
0.590
0.639
1.050
0.590
0.540
64
313.6
Enterprise valueNT$M
382.1
359.8
353.5
305.5
305.9
283.7
253.4
223.7
201.6
172.8
490.1
(10.80%)
(8.01%)
71
312.5
LT debtNT$M
173.7
183.8
164.6
163.3
173.5
162.0
141.3
151.3
138.5
143.6
179.0
(3.71%)
(3.40%)
11
Cost of revenue
0.74%
1.00×
Operating expenses
0.77%
1.01×
Cash and investments
16.92%
Goodwill & intangibles
15.73%