85.50
RevenueNT$M
287.1
291.2
289.4
287.4
289.5
286.7
292.6
292.3
298.0
306.3
89.23
1.13%
0.88%
7
23.46
Revenue growth%
12.75
15.01
14.00
11.56
10.27
12.86
15.36
18.30
20.85
21.22
12.77
18.30
14.50
60
12.00
Gross margin%
6.05
4.81
3.25
0.44
2.43
2.95
4.73
2.55
2.80
1.13
10.11
2.80
2.87
43
24.39
Operating margin%
16.60
17.42
17.84
16.51
16.82
14.63
16.89
15.19
17.83
15.46
23.78
15.46
16.71
14
23.14
Net margin%
19.38
21.64
20.20
22.70
20.02
22.83
23.58
22.74
23.45
25.40
14.89
23.45
22.72
55
33.74
P/E ratio (avg)x
11.40
11.41
12.88
14.04
15.05
15.53
15.98
16.95
17.11
18.18
30.46
16.95
15.29
31
20.68
EV/EBITx
15.14
13.56
14.26
14.56
14.80
13.45
11.82
10.56
9.520
9.536
19.21
10.56
13.50
51
17.08
FCF yield (avg)%
26.68
29.09
26.39
28.21
30.03
31.14
31.61
31.65
33.40
34.72
10.02
31.65
30.58
38
11.10
FCF margin%
23.33
21.12
19.68
21.45
18.46
19.09
19.85
21.30
23.27
25.35
28.16
21.30
21.21
23
0.862
FCF / Net incomex
2.454
2.767
2.942
3.131
3.318
3.855
3.935
3.786
4.203
4.364
1.640
3.935
3.552
31
25.47
ROIC%
0.96
0.40
0.40
0.40
0.40
0.77
0.40
0.40
2.37
3.31
3.98
0.77
0.40
53
14.90
Return on equity%
17.88
18.07
17.13
18.40
16.62
17.50
14.79
12.32
13.19
11.86
13.56
13.19
16.88
33
25.30
Return on assets%
24.18
25.58
23.76
22.94
21.98
21.38
23.26
22.64
22.05
20.19
22.51
22.05
22.79
55
2.07
EPSNT$
6.06
5.59
5.01
4.89
4.38
4.78
4.46
4.30
4.26
3.75
2.14
(3.06%)
(5.73%)
—
4.06
EPS growth%
29.65
28.59
28.62
29.56
28.60
31.22
30.05
31.41
30.96
29.27
4.52
30.96
29.61
64
5.23
Bookvalue per shNT$
1.56
1.76
1.60
1.81
1.99
1.85
1.99
1.79
1.92
2.18
1.80
1.84%
2.88%
—
2.88
FCF per shareNT$
8.55
9.19
8.73
7.92
8.32
8.11
8.16
8.28
7.84
7.26
3.96
(2.68%)
(2.60%)
—
7.57
Dividend per shNT$
0.96
0.92
0.81
0.74
0.73
0.78
0.79
0.80
0.82
0.78
8.53
1.36%
(3.06%)
—
10.79
Div yield (avg)%
0.40
2.95
1.41
1.46
3.05
3.73
0.80
0.51
0.40
0.40
12.84
0.51
1.11
82
11.41
Payout ratio%
29.76
27.51
26.57
24.81
24.06
26.71
25.79
23.84
26.49
28.36
5.20
26.49
26.53
5
31.49
Shares (diluted)M
39.12
39.00
39.96
41.36
42.44
43.61
46.20
50.48
53.77
60.74
31.87
7.43%
5.64%
90
10.80
Buyback yield%
15.27
14.39
15.86
14.96
12.10
11.12
10.15
8.05
6.49
5.87
22.91
8.05
11.61
77
0.872
D/E ratiox
0.686
0.590
0.577
0.525
0.473
0.498
0.433
0.375
0.344
0.371
1.424
0.375
0.485
93
47.48
Enterprise valueNT$M
403.2
470.3
537.5
536.7
559.4
596.7
699.7
705.5
724.8
759.8
239.5
6.32%
6.83%
23
91.37
LT debtNT$M
384.2
405.4
406.4
484.6
527.9
626.8
660.7
752.8
823.7
869.6
333.0
10.50%
9.28%
11
Cost of revenue
0.78%
0.99×
Operating expenses
0.90%
1.00×
Goodwill & intangibles
15.94%