422.6
RevenueNT$M
750.1
768.9
785.4
782.0
797.2
800.5
818.1
837.6
833.2
837.6
467.5
0.99%
0.99%
56
10.43
Revenue growth%
23.08
21.45
22.92
22.21
21.08
20.99
18.34
20.60
23.44
25.48
26.67
20.99
21.83
82
9.52
Gross margin%
20.14
17.52
17.12
18.94
20.58
22.28
22.17
24.56
24.70
23.26
17.67
23.26
21.38
33
12.38
Operating margin%
25.73
23.73
24.86
25.91
27.07
24.97
24.13
22.96
21.74
22.62
23.59
22.96
24.49
6
9.97
Net margin%
23.90
24.84
25.69
28.20
28.67
27.77
24.83
22.78
21.25
21.86
11.36
22.78
24.83
78
30.27
P/E ratio (avg)x
51.98
58.30
68.35
77.57
74.95
81.22
85.13
96.71
94.91
104.8
30.59
94.91
79.40
63
32.44
EV/EBITx
28.94
27.79
30.57
33.58
36.70
34.65
37.36
41.71
40.99
45.70
11.68
40.99
35.68
80
6.23
FCF yield (avg)%
25.80
25.31
27.15
28.81
30.29
28.18
27.69
24.80
23.87
25.94
22.38
25.94
26.55
93
12.86
FCF margin%
21.90
24.79
26.90
28.77
27.54
25.81
24.08
26.89
28.56
27.60
14.66
26.89
26.89
65
1.511
FCF / Net incomex
1.933
1.808
2.078
2.270
2.401
2.245
2.469
2.455
2.795
2.739
1.214
2.469
2.336
24
9.73
ROIC%
26.42
27.95
30.53
33.09
32.80
33.91
35.73
38.21
38.15
39.51
8.04
38.15
33.50
11
9.80
Return on equity%
1.78
0.41
0.40
0.40
0.40
0.40
2.00
1.01
0.40
0.40
27.93
0.40
0.40
12
5.71
Return on assets%
17.40
18.90
21.63
22.15
22.23
23.95
23.68
26.22
27.88
25.11
25.51
25.11
22.96
43
0.63
EPSNT$
0.94
0.92
1.00
0.94
0.85
0.93
0.93
0.89
0.81
0.88
0.67
0.71%
(0.89%)
—
16.43
EPS growth%
18.30
17.64
18.53
18.76
15.79
18.72
21.05
20.99
22.98
25.20
8.95
21.05
18.74
66
1.60
Bookvalue per shNT$
1.50
1.63
1.86
1.90
1.97
1.94
2.12
2.33
2.23
2.14
1.22
1.67%
4.98%
—
1.29
FCF per shareNT$
0.48
0.52
0.57
0.50
0.47
0.43
0.40
0.36
0.32
0.31
1.05
(8.07%)
(4.75%)
—
1.24
Dividend per shNT$
0.64
0.59
0.66
0.65
0.74
0.71
0.67
0.76
0.84
0.95
1.64
5.06%
5.03%
—
9.38
Div yield (avg)%
11.24
10.31
11.68
13.95
12.85
15.20
13.87
15.66
18.50
16.19
17.44
15.66
13.91
24
10.17
Payout ratio%
8.21
5.58
6.02
3.05
3.83
1.93
4.80
3.53
3.41
2.07
18.35
3.41
3.68
73
124.9
Shares (diluted)M
133.6
134.1
135.4
131.0
132.6
147.9
159.1
146.1
131.3
147.1
119.8
2.10%
1.74%
41
26.85
Buyback yield%
23.78
21.73
23.93
26.22
24.82
22.43
22.94
21.74
19.01
21.78
11.74
21.78
22.69
36
0.557
D/E ratiox
0.922
0.919
0.885
0.810
0.796
0.863
0.872
0.938
1.009
1.056
0.871
0.938
0.902
76
309.1
Enterprise valueNT$M
107.2
114.2
123.7
127.3
145.0
157.4
182.7
202.3
203.5
220.6
436.0
8.75%
7.37%
41
303.7
LT debtNT$M
59.14
58.31
64.28
69.76
72.70
74.76
69.27
74.27
80.40
81.61
393.3
2.34%
4.31%
86
Cost of revenue
0.75%
0.98×
Operating expenses
1.63%
1.07×
Goodwill & intangibles
14.08%