290.0
RevenueNT$M
258.3
256.6
253.6
257.0
259.8
265.5
263.4
268.4
265.5
267.7
315.5
0.61%
0.39%
74
20.38
Revenue growth%
5.92
8.76
10.65
11.06
9.78
11.22
11.85
9.72
9.38
9.20
15.44
9.72
9.75
42
19.11
Gross margin%
15.36
17.92
20.78
17.90
16.80
16.04
16.36
13.80
12.87
11.44
11.68
13.80
16.20
36
18.37
Operating margin%
21.38
20.58
20.50
20.45
19.19
19.03
17.53
16.51
15.59
18.16
4.77
17.53
19.11
85
9.89
Net margin%
17.28
18.06
20.37
21.75
22.01
19.37
17.29
19.87
22.36
21.50
8.88
19.87
20.12
50
8.451
P/E ratio (avg)x
16.97
17.93
16.68
14.88
15.97
17.06
15.72
15.21
12.94
11.69
17.33
15.21
15.85
48
22.36
EV/EBITx
22.76
21.69
18.66
18.64
16.68
15.00
14.72
13.08
13.07
11.70
16.11
13.08
15.84
15
19.54
FCF yield (avg)%
29.24
29.35
31.19
34.11
32.58
31.21
28.52
26.21
25.78
23.34
9.37
26.21
29.29
94
2.88
FCF margin%
10.15
8.98
6.09
7.47
8.31
8.14
7.26
9.67
10.52
12.21
15.36
9.67
8.64
85
0.185
FCF / Net incomex
1.921
2.122
2.182
2.184
2.486
2.418
2.370
2.510
2.918
3.012
1.680
2.510
2.394
9
17.86
ROIC%
24.63
23.26
23.03
22.73
23.98
26.19
25.39
26.06
27.69
30.43
25.30
26.19
25.01
34
11.59
Return on equity%
30.44
30.75
29.56
31.47
28.98
26.38
26.92
27.45
30.18
31.03
15.55
27.45
29.87
62
12.77
Return on assets%
11.21
11.31
10.87
13.82
12.08
9.47
8.25
9.86
11.28
12.23
19.40
9.86
11.25
76
1.95
EPSNT$
3.41
3.56
3.85
3.81
4.28
4.45
5.01
5.61
5.87
5.67
2.02
5.80%
5.15%
—
7.07
EPS growth%
26.55
29.00
29.97
29.18
27.47
27.35
26.33
24.43
22.77
22.41
18.23
24.43
26.95
44
2.21
Bookvalue per shNT$
1.04
1.14
1.35
1.57
1.84
2.13
2.04
2.35
2.28
2.25
0.72
4.04%
9.02%
—
0.93
FCF per shareNT$
0.73
0.77
0.71
0.67
0.70
0.64
0.68
0.70
0.70
0.71
1.31
0.28%
(1.36%)
—
0.66
Dividend per shNT$
0.97
1.15
1.14
1.34
1.41
1.49
1.57
1.58
1.78
1.74
1.67
4.29%
7.45%
—
26.88
Div yield (avg)%
15.93
16.64
16.55
18.45
16.81
14.31
15.98
15.90
13.44
14.81
4.64
14.81
15.96
9
26.95
Payout ratio%
20.02
18.04
18.45
15.79
14.56
11.80
11.23
10.71
13.66
12.08
23.77
11.80
14.11
85
60.09
Shares (diluted)M
52.53
49.56
51.36
50.62
45.13
41.67
41.27
38.99
39.56
39.77
61.51
(2.50%)
(2.65%)
70
14.26
Buyback yield%
24.01
26.28
24.67
25.68
25.55
24.07
24.18
22.79
23.34
20.62
9.34
23.34
24.13
77
1.586
D/E ratiox
0.622
0.610
0.537
0.540
0.553
0.606
0.634
0.664
0.687
0.718
0.309
0.664
0.616
76
25.66
Enterprise valueNT$M
177.3
181.6
192.3
179.2
168.1
182.9
202.8
210.6
203.2
192.7
218.4
2.77%
1.26%
90
138.8
LT debtNT$M
401.3
407.1
400.4
452.9
486.3
565.9
666.8
747.3
747.1
875.0
251.2
12.47%
8.90%
62
Cost of revenue
0.16%
0.98×
Operating expenses
1.31%
1.10×
Goodwill & intangibles
15.92%