60.70
RevenueNT$M
806.1
843.3
847.4
873.5
908.4
935.9
966.1
969.0
966.5
965.7
67.75
1.23%
2.19%
44
25.77
Revenue growth%
9.12
10.26
10.71
8.21
8.76
9.59
10.65
12.17
12.29
14.22
25.06
12.17
10.45
42
29.78
Gross margin%
23.56
23.57
21.81
21.92
21.35
23.57
23.52
21.62
23.18
24.46
19.23
23.52
23.35
17
23.88
Operating margin%
4.83
4.62
5.30
2.34
0.40
0.40
2.54
3.08
5.51
3.47
23.23
3.08
3.27
20
2.08
Net margin%
9.08
6.86
9.65
10.47
9.15
9.21
7.35
7.38
6.24
7.42
28.25
7.38
8.25
74
26.64
P/E ratio (avg)x
25.99
24.61
22.23
21.44
19.25
18.12
18.84
19.66
17.97
18.18
24.03
18.18
19.45
50
9.067
EV/EBITx
30.16
28.63
30.59
33.96
32.94
30.24
32.23
34.04
33.05
33.30
23.56
33.05
32.58
36
21.65
FCF yield (avg)%
26.75
26.21
24.39
23.52
23.92
21.20
19.42
20.92
21.85
21.98
29.58
21.20
22.75
13
11.33
FCF margin%
10.03
10.70
8.71
9.20
11.34
14.04
12.81
13.89
12.21
12.74
29.37
12.81
11.78
79
1.140
FCF / Net incomex
1.417
1.557
1.540
1.555
1.495
1.526
1.418
1.434
1.543
1.671
1.540
1.526
1.533
71
7.42
ROIC%
25.82
24.60
25.47
22.60
21.57
23.27
25.48
24.75
26.17
23.82
26.00
24.75
24.67
63
26.47
Return on equity%
21.40
21.80
21.24
18.89
18.52
19.96
22.39
22.22
22.25
19.35
17.44
22.22
21.32
76
23.11
Return on assets%
5.27
4.00
4.57
2.00
2.55
3.98
3.40
3.27
1.38
2.39
24.84
3.27
3.33
50
4.51
EPSNT$
4.90
4.98
5.32
5.92
6.17
6.75
6.93
7.64
7.58
7.90
4.65
5.06%
4.21%
—
18.81
EPS growth%
18.74
16.06
17.95
20.02
18.59
21.56
24.45
23.81
25.02
27.81
5.30
24.45
20.79
27
4.47
Bookvalue per shNT$
1.69
1.50
1.31
1.22
1.31
1.34
1.22
1.07
1.04
1.00
1.23
(5.39%)
(4.92%)
—
1.16
FCF per shareNT$
3.23
3.70
3.93
4.38
4.45
4.74
5.50
5.37
5.94
6.75
3.29
8.66%
7.83%
—
5.48
Dividend per shNT$
3.59
4.04
4.25
4.52
4.52
4.95
5.25
5.79
6.50
6.83
5.21
8.62%
8.06%
—
11.45
Div yield (avg)%
21.91
19.10
17.44
15.12
14.80
15.19
12.41
10.11
10.58
13.48
28.69
12.41
14.96
28
15.96
Payout ratio%
34.17
32.80
33.16
30.22
27.68
25.25
27.02
28.29
28.41
28.58
17.57
28.29
28.49
46
47.01
Shares (diluted)M
31.94
31.76
27.71
23.85
22.53
22.54
24.51
25.78
26.23
24.34
46.31
1.56%
(3.16%)
52
8.79
Buyback yield%
3.35
1.13
3.86
3.18
5.82
7.87
9.61
12.31
12.73
10.88
9.32
10.88
6.85
23
1.766
D/E ratiox
0.617
0.590
0.566
0.509
0.518
0.481
0.496
0.477
0.435
0.422
1.572
0.477
0.502
57
161.4
Enterprise valueNT$M
166.4
176.6
190.4
189.5
176.5
166.6
183.3
195.2
219.5
254.6
638.7
7.61%
5.94%
5
642.6
LT debtNT$M
676.6
685.8
657.4
729.8
757.2
748.7
724.0
743.5
678.6
676.1
600.2
(2.24%)
(0.31%)
69
Cost of revenue
2.19%
1.00×
Operating expenses
1.17%
0.90×
Goodwill & intangibles
14.72%