339.3
RevenueNT$M
663.8
673.6
688.3
708.1
700.1
702.8
718.8
710.9
708.4
714.7
379.2
0.41%
1.00%
82
16.18
Revenue growth%
9.02
7.42
6.85
6.71
4.62
6.23
3.87
3.36
2.11
0.40
16.21
3.36
5.43
28
15.78
Gross margin%
21.31
22.83
25.52
25.75
25.22
26.75
24.21
25.65
25.86
28.04
6.67
25.86
25.59
38
7.38
Operating margin%
3.13
1.10
0.69
0.40
0.40
1.42
3.27
5.69
7.82
5.76
6.70
5.69
2.28
21
6.99
Net margin%
31.99
33.03
33.72
30.97
29.91
29.55
32.46
34.40
34.39
33.01
23.74
33.01
32.73
17
6.179
P/E ratio (avg)x
28.46
27.63
26.60
25.13
27.79
26.85
26.50
24.82
21.81
21.53
25.17
24.82
26.55
7
37.09
EV/EBITx
14.20
14.18
15.26
16.47
16.04
17.29
17.65
16.30
15.56
17.45
34.66
17.29
16.17
75
3.73
FCF yield (avg)%
19.01
18.41
16.83
19.05
21.37
20.46
20.06
22.79
20.32
22.63
15.77
20.46
20.19
79
25.04
FCF margin%
16.62
15.68
16.80
16.21
17.77
15.81
16.42
16.26
14.86
13.35
18.65
15.81
16.23
38
0.479
FCF / Net incomex
1.459
1.542
1.780
1.818
1.936
1.818
1.735
1.788
2.010
2.137
1.708
1.818
1.803
30
21.62
ROIC%
3.95
6.51
9.07
7.53
10.46
12.75
10.50
8.61
9.08
10.50
8.40
10.50
9.07
95
26.98
Return on equity%
8.31
11.26
13.53
11.65
10.58
8.87
11.50
13.56
11.93
10.46
12.01
11.50
11.38
37
6.83
Return on assets%
18.87
20.02
22.59
24.76
25.75
24.47
22.31
24.51
27.50
26.49
18.30
24.51
24.49
36
2.57
EPSNT$
2.24
2.17
2.28
2.08
2.30
2.48
2.38
2.63
2.53
2.66
2.82
2.95%
2.26%
—
9.33
EPS growth%
24.98
24.13
22.41
21.93
23.80
25.47
26.93
28.39
26.49
29.37
22.45
26.93
25.23
17
2.77
Bookvalue per shNT$
6.88
7.63
7.79
7.53
7.75
8.90
8.24
8.38
8.74
8.88
3.36
2.77%
3.43%
—
2.64
FCF per shareNT$
5.15
5.11
5.26
5.52
6.27
6.21
7.04
7.39
8.77
10.22
2.18
10.26%
8.28%
—
5.51
Dividend per shNT$
2.24
2.25
2.50
2.74
2.93
2.60
2.70
2.42
2.41
2.60
2.74
(2.34%)
1.61%
—
8.77
Div yield (avg)%
27.24
26.17
26.42
25.29
23.74
23.40
24.84
24.78
22.65
20.42
15.51
23.40
24.81
45
2.67
Payout ratio%
19.33
21.59
21.63
19.19
18.55
19.82
21.56
22.48
24.58
23.21
18.83
22.48
21.58
79
71.96
Shares (diluted)M
79.10
92.35
89.03
99.63
99.10
92.68
93.04
104.2
120.5
124.8
71.16
4.72%
4.79%
90
14.30
Buyback yield%
3.27
1.33
1.95
0.40
0.40
0.47
0.40
2.72
0.40
1.72
10.20
0.47
0.90
32
0.955
D/E ratiox
2.682
2.921
3.378
3.179
3.489
3.425
3.328
3.901
4.193
4.798
1.716
3.901
3.402
53
394.3
Enterprise valueNT$M
105.2
102.8
117.3
121.0
135.1
131.1
149.8
174.4
200.6
217.2
177.7
9.96%
8.71%
45
421.9
LT debtNT$M
283.6
268.6
267.5
303.8
334.6
340.6
398.3
413.0
467.6
492.3
520.2
8.03%
6.48%
46
Cost of revenue
1.27%
1.03×
Operating expenses
0.62%
0.96×
Cash and investments
17.46%
Goodwill & intangibles
16.50%
Spread over hurdle
46.64%