253.7
RevenueNT$M
366.4
361.3
354.9
347.2
348.7
352.5
347.1
350.8
342.8
348.0
267.5
(0.04%)
(0.51%)
13
29.38
Revenue growth%
33.18
33.36
36.03
35.54
37.33
37.28
37.40
39.09
38.54
38.44
6.46
38.44
37.31
88
23.34
Gross margin%
0.49
0.40
2.00
4.21
3.03
5.01
7.48
9.66
9.22
11.12
11.99
9.22
4.61
13
22.87
Operating margin%
28.37
26.51
26.19
27.85
29.53
31.83
31.14
32.91
33.16
33.94
24.50
32.91
30.34
94
2.64
Net margin%
28.15
29.35
27.29
25.28
25.48
25.80
23.00
24.18
25.31
22.83
21.86
24.18
25.40
53
20.61
P/E ratio (avg)x
15.54
15.73
16.41
14.53
13.34
13.42
11.94
11.71
11.04
10.14
13.46
11.71
13.38
11
15.39
EV/EBITx
23.02
25.42
25.34
28.91
31.16
32.62
36.28
37.89
43.71
51.35
15.52
37.89
31.89
68
25.77
FCF yield (avg)%
15.60
17.85
18.00
15.96
17.24
14.65
12.13
14.31
16.46
17.35
16.89
14.65
16.21
64
20.48
FCF margin%
21.07
21.58
20.89
21.76
24.31
24.57
26.34
27.47
27.80
27.78
17.10
27.47
24.44
61
1.362
FCF / Net incomex
1.855
2.143
2.107
2.139
2.247
2.208
2.483
2.802
3.163
3.409
0.579
2.802
2.227
16
19.11
ROIC%
33.53
32.61
33.03
34.04
31.23
29.45
28.51
30.96
29.22
26.39
6.33
29.22
31.09
48
16.87
Return on equity%
9.25
8.41
8.33
8.30
10.99
8.53
8.55
5.69
4.79
5.61
23.80
5.69
8.37
6
20.66
Return on assets%
16.25
16.70
18.48
17.81
19.82
20.09
20.65
21.12
18.37
19.98
8.04
20.09
19.15
47
6.41
EPSNT$
3.03
2.98
2.63
2.60
2.38
2.33
2.29
2.25
2.02
1.84
6.68
(4.99%)
(5.82%)
—
27.92
EPS growth%
3.48
5.98
8.85
6.65
4.78
6.52
6.10
3.14
0.97
3.45
17.85
3.45
5.38
29
11.85
Bookvalue per shNT$
13.44
13.72
13.31
13.33
13.31
14.86
15.12
17.56
17.48
19.94
7.99
8.42%
5.50%
—
7.66
FCF per shareNT$
5.28
5.60
5.29
4.83
4.77
4.49
4.22
3.65
3.79
3.74
6.46
(4.78%)
(4.10%)
—
6.17
Dividend per shNT$
5.73
6.09
6.30
5.86
6.53
6.46
6.97
7.19
7.18
6.76
4.61
0.69%
2.17%
—
8.00
Div yield (avg)%
22.74
23.06
22.06
19.33
19.22
19.70
17.61
15.05
15.43
18.41
4.89
17.61
19.28
36
19.58
Payout ratio%
13.62
11.83
12.87
13.67
15.41
17.69
16.66
19.28
18.36
19.67
8.55
18.36
16.03
15
27.84
Shares (diluted)M
45.41
46.76
49.80
56.89
61.84
64.61
74.97
79.50
86.79
81.59
29.37
5.70%
7.42%
57
20.60
Buyback yield%
20.20
22.91
21.36
23.41
24.83
24.02
21.62
19.83
17.51
16.10
26.05
19.83
21.49
53
0.707
D/E ratiox
1.814
1.873
2.117
2.224
2.425
2.744
3.151
3.788
4.007
4.598
1.266
3.788
2.584
55
62.78
Enterprise valueNT$M
421.1
437.3
487.9
500.5
530.6
517.3
473.9
480.5
545.4
548.4
372.6
0.66%
2.26%
67
80.34
LT debtNT$M
281.1
266.9
257.1
263.7
271.3
234.6
218.6
227.5
240.2
208.6
264.9
(5.13%)
(2.85%)
61
Cost of revenue
(0.56%)
0.99×
Operating expenses
0.20%
1.07×
Cash and investments
16.57%
Goodwill & intangibles
15.37%