776.0
RevenueNT$M
565.3
574.7
584.0
606.5
613.8
636.2
662.2
674.7
675.3
701.0
826.9
2.69%
2.47%
88
12.16
Revenue growth%
0.54
2.88
5.50
7.23
9.11
9.06
9.59
9.24
7.96
8.98
5.91
9.06
8.47
73
27.14
Gross margin%
30.41
30.29
31.04
30.24
29.89
31.38
28.79
30.43
31.19
29.26
12.04
30.43
30.35
73
12.82
Operating margin%
20.82
18.65
18.33
20.17
17.45
14.69
11.87
11.43
12.70
12.79
3.35
12.70
16.07
66
6.46
Net margin%
16.58
15.24
16.21
18.91
20.71
21.36
22.74
23.69
23.47
26.43
19.91
23.47
21.03
17
27.07
P/E ratio (avg)x
21.43
21.81
23.11
22.13
22.90
21.12
22.81
23.14
25.35
27.15
37.94
23.14
22.85
36
26.29
EV/EBITx
49.08
51.64
58.52
56.83
67.26
77.61
76.52
78.46
85.91
100.5
33.23
78.46
71.89
79
3.76
FCF yield (avg)%
1.57
3.80
2.51
5.35
5.25
2.27
4.77
2.63
5.59
7.05
23.68
4.77
4.29
65
5.06
FCF margin%
1.34
0.40
0.40
0.40
0.40
0.48
3.26
5.46
3.52
1.92
17.02
3.26
0.91
45
1.754
FCF / Net incomex
0.630
0.621
0.611
0.582
0.635
0.600
0.564
0.655
0.701
0.797
1.520
0.655
0.626
78
24.88
ROIC%
3.19
3.96
1.49
1.31
3.98
4.41
5.91
8.63
8.27
9.18
23.69
8.27
4.20
75
29.07
Return on equity%
14.34
12.10
10.30
9.62
10.11
9.22
11.01
12.27
13.19
13.01
25.69
12.27
11.55
9
2.25
Return on assets%
25.34
23.78
21.24
23.74
23.57
25.42
23.13
25.23
26.94
28.23
16.49
25.42
24.50
64
2.31
EPSNT$
2.81
3.29
3.28
3.49
3.76
4.14
4.49
4.78
4.58
4.90
2.56
5.43%
6.60%
—
18.38
EPS growth%
29.95
30.52
29.60
31.39
30.30
29.04
29.66
26.67
24.54
23.84
23.57
26.67
29.63
88
2.02
Bookvalue per shNT$
1.95
2.32
2.73
3.04
3.35
3.84
4.40
5.13
5.11
5.67
1.85
11.06%
11.92%
—
0.85
FCF per shareNT$
1.55
1.42
1.47
1.48
1.51
1.44
1.44
1.42
1.43
1.57
0.47
0.78%
(1.39%)
—
1.19
Dividend per shNT$
0.64
0.72
0.77
0.73
0.71
0.75
0.80
0.88
0.88
0.97
1.30
6.51%
4.67%
—
7.88
Div yield (avg)%
17.35
19.89
17.28
17.07
17.28
17.21
16.78
15.71
13.23
14.97
9.76
15.71
17.14
59
5.37
Payout ratio%
28.83
30.01
32.04
29.12
28.25
31.12
28.69
31.31
30.71
30.48
5.02
30.71
30.25
11
150.7
Shares (diluted)M
254.5
297.8
345.9
375.3
441.6
522.6
586.6
628.0
675.9
741.0
157.8
10.90%
12.45%
21
8.93
Buyback yield%
20.47
19.98
21.06
19.49
20.13
22.67
21.69
23.66
24.87
22.20
3.96
22.67
21.38
8
1.754
D/E ratiox
1.586
1.649
1.612
1.614
1.842
2.089
2.017
1.869
1.830
1.693
0.591
1.869
1.761
44
0.813
Enterprise valueNT$B
0.632
0.726
0.733
0.725
0.795
0.840
0.914
0.989
1.117
1.154
0.809
7.75%
6.28%
36
629.6
LT debtNT$M
397.7
464.5
534.7
530.7
578.3
606.6
587.9
650.1
667.3
750.0
268.9
5.34%
8.40%
41
Cost of revenue
2.19%
0.97×
Operating expenses
3.84%
1.14×
Goodwill & intangibles
17.42%
Property and equipment
17.15%