546.9
RevenueNT$M
911.6
930.2
939.3
938.5
928.5
932.1
935.6
965.8
980.2
979.5
569.8
1.08%
0.62%
20
27.69
Revenue growth%
4.13
6.48
4.32
4.57
7.05
9.64
6.72
3.72
4.52
4.00
25.64
4.52
4.55
53
9.93
Gross margin%
25.70
25.12
27.55
25.46
28.05
26.24
26.09
27.36
29.44
29.32
3.41
27.36
26.80
82
7.03
Operating margin%
12.60
12.09
10.54
11.05
12.46
14.15
11.84
9.91
7.26
9.42
24.84
9.91
11.45
76
20.30
Net margin%
16.47
17.32
17.80
19.76
18.03
18.35
20.46
17.53
19.02
16.84
16.21
18.35
17.91
21
11.96
P/E ratio (avg)x
58.64
61.50
67.28
66.63
63.86
68.74
70.17
71.01
70.46
73.56
17.73
70.46
68.01
65
22.03
EV/EBITx
34.73
33.28
36.51
41.03
40.91
42.13
38.97
43.90
44.84
41.78
19.31
42.13
40.97
76
29.93
FCF yield (avg)%
8.58
8.57
10.81
11.04
11.95
12.42
12.06
11.62
8.65
9.15
19.75
11.62
10.92
22
26.99
FCF margin%
25.36
26.08
23.17
20.32
19.09
22.01
24.13
26.58
25.23
25.99
11.57
25.23
24.68
79
1.365
FCF / Net incomex
1.328
1.558
1.887
2.036
2.012
2.180
2.436
2.636
3.039
3.543
1.674
2.636
2.108
68
25.13
ROIC%
12.30
10.44
7.65
9.23
11.13
10.00
7.85
9.40
8.04
5.96
14.79
8.04
9.31
26
18.67
Return on equity%
37.56
38.35
39.66
40.42
38.50
35.62
36.86
37.99
37.86
38.63
25.38
37.86
38.17
17
3.95
Return on assets%
10.60
11.80
10.62
8.14
7.04
5.05
5.94
4.93
2.81
4.86
23.96
4.93
6.49
92
0.48
EPSNT$
2.25
2.25
2.63
3.10
2.98
3.23
3.77
4.22
4.84
5.34
0.53
12.40%
10.27%
—
12.02
EPS growth%
16.50
18.44
17.99
19.21
21.92
24.75
23.20
25.93
25.91
24.07
7.19
24.75
22.56
51
1.36
Bookvalue per shNT$
0.68
0.70
0.63
0.58
0.55
0.60
0.64
0.65
0.63
0.60
2.61
1.79%
(0.11%)
—
0.74
FCF per shareNT$
3.23
3.01
3.07
2.87
3.06
2.92
3.07
3.48
3.95
4.16
2.27
6.32%
3.94%
—
2.18
Dividend per shNT$
0.57
0.59
0.56
0.61
0.63
0.67
0.73
0.82
0.75
0.86
0.87
6.21%
4.13%
—
14.92
Div yield (avg)%
13.77
14.49
14.54
13.36
12.46
14.24
13.96
15.06
17.63
17.63
2.27
15.06
14.37
75
21.37
Payout ratio%
4.91
2.26
4.97
3.55
2.50
5.37
5.20
2.74
0.40
0.40
10.66
2.74
3.15
56
69.55
Shares (diluted)M
103.9
113.4
113.3
132.0
155.1
181.2
192.7
187.3
213.5
235.4
66.32
8.70%
8.37%
86
12.36
Buyback yield%
0.66
0.40
2.97
1.51
0.40
0.40
1.30
3.47
4.35
2.83
27.86
2.83
1.40
48
1.370
D/E ratiox
0.558
0.534
0.470
0.483
0.440
0.460
0.463
0.402
0.410
0.393
0.665
0.410
0.462
21
749.0
Enterprise valueNT$M
47.58
51.48
51.00
51.34
50.38
48.48
54.65
55.98
56.18
59.56
616.9
3.40%
1.82%
46
429.9
LT debtNT$M
502.4
508.8
521.8
555.1
519.7
529.5
527.4
599.7
555.1
535.7
206.5
0.61%
0.89%
77
Cost of revenue
0.84%
1.02×
Operating expenses
(0.09%)
0.93×