783.9
RevenueNT$M
899.1
903.8
897.8
881.9
897.1
898.2
882.7
877.7
864.8
873.3
807.9
(0.54%)
(0.26%)
64
12.22
Revenue growth%
24.36
26.02
28.12
26.93
28.57
27.60
29.76
27.76
25.68
27.34
20.50
27.60
27.47
35
17.65
Gross margin%
10.92
8.75
7.14
7.92
5.04
4.76
7.19
9.74
12.67
10.11
14.32
9.74
8.33
80
8.50
Operating margin%
20.64
22.65
22.73
24.28
23.74
21.43
21.75
21.34
18.94
20.71
19.16
21.34
21.59
22
27.60
Net margin%
9.95
9.26
10.62
8.71
7.39
8.02
9.78
10.27
10.58
11.32
29.23
10.27
9.87
84
32.85
P/E ratio (avg)x
12.70
13.50
13.65
13.41
15.29
17.32
19.00
21.06
23.33
25.34
6.806
21.06
16.30
24
6.469
EV/EBITx
29.54
32.08
33.56
37.92
36.77
39.79
37.55
39.59
38.09
37.53
13.25
38.09
37.54
82
23.83
FCF yield (avg)%
12.23
9.35
11.53
13.54
14.25
11.34
12.46
10.56
12.06
11.93
28.29
11.93
11.99
21
24.00
FCF margin%
25.70
26.19
27.99
30.10
31.96
31.68
30.48
30.10
28.75
26.12
11.65
30.10
29.43
26
0.779
FCF / Net incomex
1.679
1.552
1.389
1.354
1.470
1.384
1.431
1.428
1.538
1.550
1.188
1.431
1.450
42
8.62
ROIC%
18.74
18.75
17.11
15.75
13.73
13.71
10.78
8.75
5.79
3.99
3.58
8.75
13.72
79
22.06
Return on equity%
2.76
1.27
2.58
2.33
3.13
4.79
3.29
4.00
5.24
5.54
3.14
4.79
3.21
28
7.67
Return on assets%
3.07
4.11
5.53
4.86
5.63
7.62
6.21
8.21
10.76
8.63
16.57
8.21
5.92
62
0.93
EPSNT$
0.80
0.82
0.79
0.73
0.78
0.73
0.70
0.68
0.65
0.56
0.99
(6.49%)
(3.23%)
—
5.31
EPS growth%
16.59
17.35
14.89
16.27
17.19
15.77
16.19
18.22
17.81
15.22
22.80
16.19
16.43
17
0.83
Bookvalue per shNT$
0.97
0.90
1.01
1.10
1.03
0.99
1.06
1.10
1.03
1.00
0.30
(0.49%)
1.40%
—
1.15
FCF per shareNT$
1.27
1.20
1.20
1.11
1.12
1.06
0.97
1.05
1.06
0.97
1.21
(2.84%)
(2.34%)
—
1.04
Dividend per shNT$
0.25
0.26
0.24
0.22
0.23
0.20
0.18
0.20
0.19
0.19
0.37
(4.10%)
(4.01%)
—
15.84
Div yield (avg)%
26.68
25.29
25.28
24.29
27.16
29.82
30.69
27.87
30.81
30.16
12.78
30.16
27.51
40
15.85
Payout ratio%
2.91
2.99
1.24
2.03
2.60
4.53
3.40
3.60
1.81
4.49
15.06
3.60
2.95
75
170.1
Shares (diluted)M
130.7
119.1
120.2
119.4
120.2
119.0
108.1
115.3
122.3
116.5
167.9
(0.61%)
(2.51%)
72
14.93
Buyback yield%
15.52
15.55
13.45
16.23
15.22
13.76
13.44
11.11
11.38
12.93
18.55
12.93
13.61
9
1.732
D/E ratiox
0.546
0.602
0.575
0.578
0.559
0.539
0.613
0.654
0.695
0.798
1.140
0.654
0.590
43
130.6
Enterprise valueNT$M
373.0
363.1
360.1
379.4
346.9
334.5
341.6
332.2
293.8
303.0
656.7
(2.67%)
(1.95%)
76
152.2
LT debtNT$M
180.9
158.8
160.1
174.6
159.6
137.8
119.2
103.4
103.6
101.1
521.7
(8.73%)
(5.54%)
66
Cost of revenue
(0.25%)
1.00×
Operating expenses
(0.85%)
0.94×
Property and equipment
15.34%