239.4
RevenueNT$M
321.5
316.1
318.8
312.5
314.7
320.2
326.7
321.9
315.9
314.0
267.5
(0.04%)
0.03%
32
28.30
Revenue growth%
22.65
21.03
23.86
23.60
24.43
22.20
23.38
22.87
22.55
23.80
10.49
22.87
23.13
85
28.00
Gross margin%
8.32
9.89
9.82
9.86
12.25
14.54
16.14
18.66
20.21
18.74
7.86
18.66
13.40
9
15.97
Operating margin%
28.70
27.57
27.29
29.19
28.48
31.47
28.74
28.31
29.45
29.87
14.12
29.45
28.72
37
2.71
Net margin%
32.04
33.66
34.22
33.18
35.87
38.76
40.37
42.47
41.03
38.54
11.99
40.37
37.21
18
20.01
P/E ratio (avg)x
28.45
31.63
33.06
36.73
36.41
41.16
44.21
46.41
49.14
56.31
32.99
46.41
38.94
92
27.11
EV/EBITx
38.66
41.73
41.52
43.37
42.10
41.24
43.34
42.69
44.09
47.01
12.29
43.34
42.40
55
5.26
FCF yield (avg)%
6.70
7.21
9.18
9.97
11.16
10.72
11.23
10.48
11.49
9.55
18.94
10.72
10.23
22
2.41
FCF margin%
7.87
9.59
6.64
3.89
1.15
0.63
0.40
0.40
0.40
0.40
27.30
0.40
0.89
86
1.554
FCF / Net incomex
0.230
0.254
0.240
0.271
0.254
0.236
0.269
0.278
0.300
0.311
0.880
0.278
0.262
32
12.66
ROIC%
33.40
35.23
36.81
35.05
32.55
32.88
34.24
31.62
31.33
28.62
21.29
31.62
33.14
56
26.96
Return on equity%
19.14
21.19
22.58
24.65
26.40
26.53
24.33
24.10
26.32
25.86
17.33
25.86
24.49
56
19.74
Return on assets%
10.62
9.04
10.77
11.74
13.35
15.78
18.70
20.25
21.73
22.57
18.83
20.25
14.57
24
2.70
EPSNT$
0.76
0.82
0.95
0.89
1.00
1.01
1.08
1.06
1.02
1.04
2.79
0.76%
4.60%
—
9.19
EPS growth%
30.33
27.58
26.22
28.99
28.68
28.70
29.76
32.14
29.63
29.42
15.57
29.63
29.21
59
2.67
Bookvalue per shNT$
1.39
1.47
1.41
1.52
1.49
1.31
1.35
1.38
1.23
1.12
1.67
(5.66%)
(1.59%)
—
2.84
FCF per shareNT$
1.11
1.30
1.53
1.81
1.77
1.89
1.87
2.11
2.34
2.37
1.73
6.06%
9.35%
—
2.44
Dividend per shNT$
2.55
2.40
2.41
2.17
2.38
2.56
2.58
2.35
2.57
2.36
1.31
(0.19%)
(0.12%)
—
27.32
Div yield (avg)%
3.15
2.39
0.42
0.40
1.54
0.40
0.40
1.68
2.13
2.68
21.42
1.68
1.61
9
14.29
Payout ratio%
27.37
29.93
29.10
27.61
25.46
23.43
22.33
20.22
19.57
18.49
19.78
20.22
24.44
83
59.67
Shares (diluted)M
65.18
61.20
60.35
57.17
55.53
57.76
51.91
54.41
49.59
49.63
61.73
(2.22%)
(2.89%)
14
15.14
Buyback yield%
7.67
6.34
8.59
9.43
8.90
9.29
11.09
12.64
10.56
10.08
25.35
10.56
9.36
78
0.192
D/E ratiox
1.603
1.831
1.920
1.869
1.985
2.071
2.084
2.205
2.621
3.022
1.123
2.205
2.028
70
170.6
Enterprise valueNT$M
147.1
145.8
130.5
116.2
125.2
106.4
106.3
107.6
94.92
90.01
200.4
(6.39%)
(5.73%)
34
110.8
LT debtNT$M
20.61
21.60
23.44
24.96
25.53
28.63
26.14
24.40
22.53
23.56
37.39
(1.59%)
0.27%
76
Cost of revenue
0.09%
1.01×
Operating expenses
(0.43%)
0.96×
Property and equipment
20.09%