323.4
RevenueNT$M
842.6
861.6
852.6
869.4
854.8
863.0
863.4
849.5
858.4
868.9
355.3
0.33%
0.57%
60
9.43
Revenue growth%
17.14
17.01
15.18
12.93
13.36
15.95
17.53
17.80
17.56
16.41
29.67
17.53
16.71
10
20.39
Gross margin%
15.01
14.78
13.59
13.22
12.00
12.86
12.53
15.20
16.83
15.97
16.71
15.20
14.19
82
25.70
Operating margin%
29.03
26.78
24.41
27.19
24.43
26.70
29.21
26.77
28.82
28.89
15.38
28.82
26.99
14
6.01
Net margin%
22.06
23.78
25.80
26.89
26.86
28.08
25.88
27.92
27.62
27.42
15.66
27.62
26.88
53
23.67
P/E ratio (avg)x
39.97
44.53
47.22
50.07
57.91
69.18
79.89
78.52
91.79
98.90
33.02
79.89
63.55
7
11.62
EV/EBITx
34.64
37.62
39.06
41.02
40.87
41.00
39.12
41.68
45.54
47.23
31.89
41.68
40.94
84
15.09
FCF yield (avg)%
2.14
4.51
4.06
1.47
0.40
0.40
0.40
0.87
0.40
0.40
26.12
0.40
0.63
65
15.46
FCF margin%
30.05
29.41
31.03
31.05
29.86
29.62
27.85
25.82
23.77
22.73
2.50
25.82
29.52
54
0.120
FCF / Net incomex
1.852
1.867
1.765
1.697
1.650
1.872
1.823
1.847
2.043
1.948
0.490
1.872
1.849
10
23.26
ROIC%
1.08
0.40
1.66
0.40
0.40
0.40
0.63
0.40
1.01
2.17
24.76
0.63
0.51
48
21.15
Return on equity%
24.50
21.92
24.23
24.08
24.65
26.72
24.67
24.94
22.53
21.74
22.46
24.67
24.37
56
28.22
Return on assets%
27.20
26.03
24.70
23.83
23.05
25.85
26.44
27.01
26.84
26.49
25.98
26.49
26.24
57
1.36
EPSNT$
2.00
1.97
1.93
1.92
1.83
1.88
2.16
2.02
2.23
2.51
1.48
6.50%
1.70%
—
26.11
EPS growth%
8.26
7.03
7.09
5.77
7.07
6.03
5.57
7.72
8.76
6.73
28.96
6.73
7.05
22
3.24
Bookvalue per shNT$
7.56
8.31
9.31
8.79
8.39
8.03
7.80
8.22
7.51
7.06
6.65
(3.39%)
(1.34%)
—
4.68
FCF per shareNT$
8.61
9.76
9.53
9.74
9.89
10.03
9.78
9.68
10.97
11.05
6.69
2.24%
4.37%
—
2.02
Dividend per shNT$
1.35
1.39
1.20
1.18
1.17
1.01
0.89
0.94
0.91
0.84
2.24
(6.44%)
(4.36%)
—
16.80
Div yield (avg)%
30.72
29.30
31.23
30.47
28.22
25.86
26.41
23.78
22.94
23.18
29.06
23.78
27.31
20
17.11
Payout ratio%
22.63
21.45
23.98
21.76
20.55
19.29
19.02
17.19
18.34
17.50
12.88
18.34
19.92
40
152.0
Shares (diluted)M
135.5
138.4
138.1
143.8
160.1
163.7
175.0
172.7
169.5
155.7
145.1
(0.56%)
0.37%
22
6.24
Buyback yield%
27.13
26.92
26.69
24.60
22.20
23.86
23.74
24.26
21.37
18.65
29.47
23.74
24.06
17
1.798
D/E ratiox
1.322
1.482
1.458
1.484
1.454
1.338
1.466
1.581
1.685
1.540
1.425
1.540
1.474
57
0.372
Enterprise valueNT$B
1.314
1.546
1.548
1.785
1.804
1.933
1.936
2.285
2.631
2.772
0.705
8.97%
8.37%
80
0.371
LT debtNT$B
0.463
0.542
0.628
0.673
0.640
0.747
0.807
0.928
1.030
1.065
0.568
10.73%
9.17%
83
Cost of revenue
0.57%
1.00×
Operating expenses
0.99%
1.04×
Goodwill & intangibles
18.02%
Spread over hurdle
(2.01%)