435.8
RevenueNT$M
527.1
521.5
533.2
528.0
534.6
540.7
554.0
552.2
542.3
543.6
448.2
0.33%
0.37%
82
11.34
Revenue growth%
25.49
25.43
26.96
26.32
27.86
30.66
27.90
29.17
27.02
25.84
15.84
27.90
26.99
36
25.25
Gross margin%
18.74
17.95
17.87
17.10
19.57
17.64
17.57
18.35
19.56
16.76
23.04
17.64
17.91
72
15.98
Operating margin%
15.94
13.13
15.31
16.77
18.99
18.54
17.47
16.47
13.47
12.74
16.91
16.47
16.21
34
14.51
Net margin%
4.15
2.77
1.49
1.11
2.59
2.42
3.10
4.08
3.34
2.72
2.41
3.10
2.75
17
25.06
P/E ratio (avg)x
25.20
28.71
28.36
29.01
32.07
31.58
30.94
34.46
34.28
33.16
33.00
33.16
31.26
8
28.85
EV/EBITx
27.09
26.10
29.28
31.84
32.82
35.11
40.10
44.50
46.74
53.06
27.88
44.50
33.96
48
22.94
FCF yield (avg)%
10.60
8.54
10.07
8.81
5.88
4.12
3.33
2.33
0.40
0.60
2.30
2.33
5.00
66
11.17
FCF margin%
3.64
5.64
7.23
8.38
10.22
9.71
7.73
4.81
3.87
5.73
4.36
5.73
6.48
74
1.340
FCF / Net incomex
1.710
1.546
1.435
1.486
1.529
1.453
1.380
1.282
1.326
1.366
0.729
1.366
1.444
87
14.14
ROIC%
12.19
10.22
13.06
10.65
9.88
11.70
11.10
12.75
9.88
11.27
28.48
11.27
11.19
90
4.16
Return on equity%
30.65
29.77
30.91
32.80
35.66
33.98
36.15
38.18
38.95
41.79
3.14
38.18
34.82
68
23.58
Return on assets%
18.58
16.48
15.16
13.64
16.38
16.99
14.36
14.11
14.74
15.13
8.62
14.74
15.15
17
0.63
EPSNT$
0.91
0.91
0.96
1.02
0.95
1.02
1.10
1.26
1.44
1.39
0.67
7.87%
5.51%
—
17.68
EPS growth%
17.09
18.68
21.54
24.18
23.68
22.61
22.10
22.24
19.63
18.96
2.42
22.10
21.82
16
1.03
Bookvalue per shNT$
0.86
0.97
1.15
1.17
1.36
1.32
1.35
1.58
1.89
2.05
0.20
8.46%
10.92%
—
1.24
FCF per shareNT$
0.83
0.79
0.85
0.89
0.89
0.93
0.94
0.96
1.13
1.26
1.14
7.08%
4.68%
—
0.97
Dividend per shNT$
0.24
0.25
0.25
0.23
0.24
0.23
0.23
0.22
0.23
0.23
0.77
(0.52%)
(1.13%)
—
23.65
Div yield (avg)%
3.47
1.21
0.40
2.32
4.40
2.01
4.57
3.34
4.74
7.32
11.94
4.57
3.40
70
12.53
Payout ratio%
9.35
10.28
11.22
12.06
11.76
10.80
9.98
7.42
9.61
7.47
4.21
9.61
10.13
70
222.8
Shares (diluted)M
363.4
359.7
386.2
412.4
433.2
486.0
494.6
499.0
580.0
668.5
232.6
9.06%
8.14%
52
12.35
Buyback yield%
27.81
24.93
26.53
27.81
29.46
30.27
27.77
26.05
25.82
24.98
19.06
26.05
27.15
15
1.049
D/E ratiox
0.663
0.722
0.623
0.630
0.607
0.605
0.540
0.487
0.427
0.406
0.719
0.487
0.606
49
423.8
Enterprise valueNT$M
64.30
68.21
75.84
81.30
89.86
99.82
115.7
136.9
152.1
160.1
115.5
12.25%
10.81%
6
156.2
LT debtNT$M
285.2
256.0
241.0
222.0
208.9
231.4
221.7
221.6
226.8
223.6
321.6
1.37%
(1.34%)
46
Cost of revenue
0.34%
1.00×
Operating expenses
0.50%
1.01×
Goodwill & intangibles
15.44%