614.6
RevenueNT$M
641.9
656.9
652.6
656.9
661.8
656.1
653.3
660.5
684.7
678.2
650.9
0.49%
0.76%
87
15.11
Revenue growth%
15.46
12.97
12.26
13.21
12.77
15.23
14.84
15.33
16.73
17.94
17.23
15.33
15.03
94
23.14
Gross margin%
22.07
21.67
19.96
17.49
14.65
17.35
16.21
13.95
16.61
18.69
26.86
16.61
17.42
63
7.52
Operating margin%
6.72
6.30
5.17
3.47
4.52
4.05
6.46
5.67
7.92
5.19
27.24
5.67
5.43
23
12.57
Net margin%
4.15
6.60
7.32
9.94
9.71
9.20
12.11
12.07
14.21
14.40
15.31
12.11
9.83
15
8.399
P/E ratio (avg)x
42.18
49.06
47.23
47.35
50.01
51.55
55.90
65.40
77.36
86.68
25.89
65.40
50.78
67
30.97
EV/EBITx
12.04
11.56
12.47
14.07
16.40
17.45
17.22
17.19
18.93
20.72
14.55
17.45
16.79
29
9.14
FCF yield (avg)%
17.60
20.50
17.54
16.02
15.30
17.31
17.05
18.88
20.19
22.16
7.42
18.88
17.57
45
4.41
FCF margin%
9.68
10.61
13.51
11.76
10.53
10.21
9.40
12.03
13.41
13.30
9.37
12.03
11.19
69
1.425
FCF / Net incomex
1.654
1.620
1.509
1.436
1.293
1.216
1.180
1.224
1.194
1.236
0.981
1.216
1.264
12
18.13
ROIC%
15.74
16.81
14.39
11.50
14.22
13.40
12.52
12.19
13.98
12.33
3.10
12.52
13.69
11
27.26
Return on equity%
17.04
16.79
16.20
18.14
18.10
19.38
21.74
20.33
19.24
21.16
17.76
20.33
18.69
18
20.42
Return on assets%
29.12
30.11
28.86
30.59
31.87
33.75
35.33
36.82
34.85
33.68
7.38
34.85
32.77
70
9.45
EPSNT$
7.71
7.58
7.97
8.12
8.95
10.40
10.66
11.91
13.51
15.66
10.58
11.83%
7.30%
—
23.97
EPS growth%
9.06
7.37
8.05
10.39
13.38
14.75
12.55
14.41
14.80
13.97
13.38
14.41
12.97
88
3.74
Bookvalue per shNT$
12.42
13.48
14.00
15.65
18.78
20.59
22.51
25.54
26.87
30.37
3.45
10.10%
10.30%
—
3.93
FCF per shareNT$
12.17
11.61
11.17
10.37
11.03
10.04
9.41
9.31
9.24
10.40
6.91
(1.18%)
(1.10%)
—
10.04
Dividend per shNT$
5.10
4.73
4.29
4.75
4.68
4.71
4.52
4.53
4.17
4.33
1.65
(1.53%)
(2.62%)
—
2.09
Div yield (avg)%
17.61
18.16
17.19
17.23
19.58
16.92
14.27
12.93
10.15
10.14
13.31
12.93
17.05
40
23.75
Payout ratio%
17.67
19.16
19.19
21.25
21.83
21.84
22.26
19.32
19.95
19.65
24.65
19.95
19.80
60
33.13
Shares (diluted)M
27.27
27.02
27.42
30.57
27.00
25.99
26.12
27.25
25.00
24.24
34.05
(2.13%)
(1.98%)
93
16.83
Buyback yield%
8.96
7.91
6.16
6.96
7.89
10.02
7.59
8.13
7.56
6.50
8.20
7.59
7.74
82
0.418
D/E ratiox
1.210
1.187
1.273
1.243
1.122
1.141
1.212
1.132
1.011
1.100
1.581
1.132
1.164
49
319.0
Enterprise valueNT$M
210.7
211.7
205.4
207.2
191.9
197.8
185.9
178.6
200.0
186.2
521.2
(0.60%)
(0.75%)
52
355.0
LT debtNT$M
334.7
364.6
352.4
375.2
361.7
340.1
298.5
276.3
251.3
269.3
171.1
(5.73%)
(2.48%)
93
Cost of revenue
0.76%
1.00×
Operating expenses
0.75%
1.00×
Property and equipment
15.52%