305.5
RevenueNT$M
323.2
319.2
323.8
330.9
343.2
343.0
343.7
354.9
359.8
355.7
327.1
0.72%
1.03%
19
16.88
Revenue growth%
14.23
11.61
13.51
10.56
12.07
14.43
12.26
10.49
11.72
8.84
12.47
11.72
11.89
51
2.83
Gross margin%
6.34
3.64
6.06
5.39
7.80
8.95
7.87
8.57
9.57
6.74
17.57
8.57
7.27
88
10.38
Operating margin%
29.12
27.29
29.43
29.21
28.96
28.73
31.11
32.74
30.17
28.97
11.36
30.17
29.16
59
21.34
Net margin%
29.53
26.58
29.53
26.68
28.97
27.02
25.58
27.78
27.26
26.75
23.33
27.02
27.14
56
11.93
P/E ratio (avg)x
23.30
22.71
22.77
20.84
22.13
19.51
20.04
19.53
19.96
18.55
37.05
19.53
20.44
70
27.72
EV/EBITx
6.796
6.896
6.539
5.850
5.379
5.986
6.155
5.879
5.290
5.556
20.26
5.879
5.932
74
20.62
FCF yield (avg)%
28.70
29.97
29.29
30.36
30.48
32.13
31.69
32.71
31.42
32.73
23.17
32.13
30.95
78
18.24
FCF margin%
2.87
5.70
5.99
3.57
5.50
8.15
9.37
8.24
10.57
10.06
25.63
9.37
7.07
54
1.201
FCF / Net incomex
0.946
1.059
1.016
1.117
1.002
1.115
1.042
1.136
1.088
1.089
1.097
1.089
1.074
66
25.83
ROIC%
13.58
11.82
11.51
13.64
13.69
15.38
18.36
19.26
21.21
21.71
24.36
19.26
14.53
20
5.54
Return on equity%
21.38
22.15
22.44
24.42
23.14
24.24
25.96
28.88
29.96
32.22
9.27
28.88
24.33
27
3.15
Return on assets%
26.55
26.49
24.18
23.33
21.22
19.36
16.46
18.43
17.01
18.43
23.67
18.43
20.29
93
1.39
EPSNT$
2.77
2.82
3.08
3.17
3.45
3.18
3.54
3.65
3.28
2.94
1.53
(3.18%)
1.58%
—
26.28
EPS growth%
3.22
5.53
6.69
7.54
7.84
6.19
5.62
6.93
8.28
10.74
14.25
6.93
6.81
87
1.17
Bookvalue per shNT$
4.63
5.39
5.60
5.49
5.41
6.41
7.16
8.20
8.80
9.88
5.38
12.80%
8.22%
—
5.85
FCF per shareNT$
6.20
7.27
7.62
7.86
8.12
7.63
8.58
8.99
10.07
11.31
6.30
6.85%
6.66%
—
5.34
Dividend per shNT$
5.35
5.12
5.31
5.24
5.27
4.91
5.18
5.44
5.21
5.37
2.26
0.38%
0.13%
—
17.23
Div yield (avg)%
24.51
22.52
19.82
20.73
19.02
16.19
17.91
17.23
17.35
14.94
8.98
17.23
18.46
10
20.81
Payout ratio%
2.42
1.43
4.37
3.66
6.47
4.90
6.57
9.34
8.76
8.46
11.33
8.46
5.69
15
32.04
Shares (diluted)M
33.02
31.26
33.70
33.89
37.58
39.56
44.34
46.74
45.99
46.72
31.75
4.45%
3.67%
68
15.27
Buyback yield%
3.60
3.51
4.31
5.01
4.71
6.11
7.56
10.13
9.79
9.30
29.85
9.30
5.56
73
0.442
D/E ratiox
0.149
0.146
0.160
0.180
0.209
0.205
0.226
0.210
0.223
0.233
0.437
0.223
0.207
10
222.6
Enterprise valueNT$M
52.31
56.07
55.39
50.34
47.30
50.17
50.63
49.51
46.80
43.34
131.4
(1.73%)
(0.75%)
13
305.2
LT debtNT$M
442.3
441.5
486.7
490.6
509.6
482.3
489.0
482.1
525.4
513.6
198.1
0.16%
1.38%
62
Cost of revenue
0.82%
0.98×
Operating expenses
1.21%
1.02×
Goodwill & intangibles
18.29%