481.1
RevenueNT$M
563.3
576.5
574.0
584.7
595.8
589.1
601.1
588.4
596.5
594.2
519.0
(0.06%)
0.41%
25
13.50
Revenue growth%
7.51
4.54
6.77
9.12
9.62
11.51
10.03
9.35
10.41
12.29
25.23
10.41
9.48
66
14.94
Gross margin%
22.62
24.50
23.84
22.45
21.94
24.77
27.61
27.40
29.15
30.06
7.95
27.61
24.64
9
20.77
Operating margin%
21.10
22.45
23.46
21.98
21.13
22.35
24.63
22.85
25.64
28.23
21.87
24.63
22.65
33
20.72
Net margin%
17.63
19.61
22.02
23.96
26.42
26.07
28.85
30.96
31.67
34.53
28.54
30.96
26.24
44
22.58
P/E ratio (avg)x
22.64
21.00
19.57
17.84
15.53
16.94
14.58
13.12
12.60
11.74
7.249
13.12
16.24
58
20.34
EV/EBITx
25.25
23.35
20.44
20.19
20.76
18.98
16.49
14.14
14.85
15.99
11.98
15.99
19.59
43
28.44
FCF yield (avg)%
17.75
19.72
18.72
18.45
15.74
15.21
16.66
19.52
20.93
22.16
20.97
19.52
18.58
60
6.93
FCF margin%
15.54
17.72
20.57
19.49
18.75
16.80
15.22
13.56
12.13
12.97
2.51
13.56
16.17
73
0.850
FCF / Net incomex
1.762
1.870
1.957
2.294
2.673
2.994
3.093
3.160
3.155
3.116
0.165
3.116
2.833
32
3.12
ROIC%
8.96
7.13
4.90
5.14
2.62
2.39
0.54
3.15
4.18
6.19
18.93
3.15
4.54
15
6.75
Return on equity%
25.50
25.26
24.60
23.40
21.51
23.02
20.18
19.63
18.13
16.88
17.92
19.63
22.27
88
8.59
Return on assets%
22.37
21.34
19.21
16.48
17.65
16.18
14.55
12.78
15.71
18.37
17.30
15.71
17.07
68
12.00
EPSNT$
14.84
13.67
14.13
12.81
12.48
13.34
11.55
11.70
11.72
10.95
12.81
(2.58%)
(2.80%)
—
6.20
EPS growth%
14.75
12.88
15.04
12.99
11.92
12.39
10.46
13.15
12.84
14.92
6.11
12.84
12.93
7
9.08
Bookvalue per shNT$
5.98
6.15
6.21
6.38
7.36
7.65
8.60
10.12
10.35
10.74
18.02
7.86%
5.52%
—
12.03
FCF per shareNT$
5.25
5.33
4.50
4.41
4.77
4.09
3.84
3.73
4.02
3.69
18.19
(5.00%)
(4.24%)
—
10.79
Dividend per shNT$
10.17
9.97
11.11
10.95
9.90
9.78
10.91
11.78
11.06
12.19
9.51
4.26%
1.54%
—
3.31
Div yield (avg)%
14.66
13.28
11.92
11.81
13.64
11.59
13.14
14.15
13.67
15.10
18.96
13.67
13.46
89
10.50
Payout ratio%
14.35
15.35
13.94
16.26
18.28
19.98
18.01
20.86
18.19
18.26
24.09
18.26
18.10
39
29.37
Shares (diluted)M
21.53
20.81
21.58
21.18
22.38
19.09
17.31
16.83
14.28
15.02
30.35
(7.66%)
(3.74%)
92
11.27
Buyback yield%
30.66
29.30
31.79
31.85
29.03
26.92
27.34
26.84
28.16
29.83
21.73
27.34
29.16
84
0.602
D/E ratiox
0.393
0.360
0.347
0.336
0.316
0.334
0.302
0.335
0.309
0.329
1.624
0.329
0.335
23
290.4
Enterprise valueNT$M
563.1
639.6
628.5
631.4
695.0
767.6
815.2
968.7
920.3
921.1
475.3
5.80%
6.31%
24
365.1
LT debtNT$M
187.4
200.8
219.8
215.0
207.8
198.9
219.2
239.5
286.1
306.4
284.0
8.08%
4.94%
63
Cost of revenue
0.12%
0.97×
Operating expenses
0.67%
1.03×
Property and equipment
16.01%
Return on capital
100.29%
Spread over hurdle
90.52%