348.8
RevenueNT$M
719.7
728.7
719.3
731.8
724.3
744.5
752.5
749.2
756.7
775.8
386.4
1.38%
0.96%
50
2.26
Revenue growth%
25.44
23.55
26.00
23.25
23.00
23.22
21.17
19.25
20.83
20.39
20.18
20.83
23.11
42
12.05
Gross margin%
19.17
16.60
19.32
17.62
19.33
17.56
18.90
19.70
19.84
19.27
9.22
19.27
19.22
80
19.41
Operating margin%
21.15
21.05
23.46
23.22
21.03
18.40
19.76
17.16
17.53
15.16
27.34
17.53
20.40
21
5.80
Net margin%
0.89
3.42
3.77
6.46
6.97
5.89
3.59
2.06
3.79
4.61
28.81
3.79
3.78
73
24.04
P/E ratio (avg)x
9.086
8.134
8.363
7.455
6.468
6.219
5.662
6.227
6.693
7.148
17.18
6.227
6.921
60
36.14
EV/EBITx
13.80
13.23
13.93
14.42
14.50
15.17
15.56
16.21
13.87
14.52
21.17
15.17
14.46
61
18.31
FCF yield (avg)%
23.95
22.34
23.69
22.82
23.03
24.16
23.29
23.97
24.68
27.22
18.57
24.16
23.82
79
29.69
FCF margin%
28.65
28.81
27.89
26.71
29.42
27.78
25.11
22.73
19.80
21.85
8.47
22.73
27.25
61
1.455
FCF / Net incomex
1.000
1.058
1.105
1.172
1.206
1.249
1.196
1.270
1.269
1.322
1.165
1.269
1.201
84
4.49
ROIC%
1.65
0.40
0.40
3.23
0.61
3.25
0.40
0.40
0.40
1.35
5.76
0.40
0.50
8
8.62
Return on equity%
27.76
27.49
24.77
22.04
24.16
24.94
27.79
24.82
27.16
24.51
23.66
24.94
24.88
91
6.23
Return on assets%
29.90
29.57
31.93
31.12
31.04
32.14
33.44
30.61
30.20
32.60
3.72
32.14
31.08
71
5.37
EPSNT$
16.64
17.56
19.78
20.13
19.39
18.46
18.14
19.42
19.37
19.04
5.71
(0.36%)
2.67%
—
18.26
EPS growth%
0.40
3.30
3.83
3.95
2.13
0.53
0.40
0.40
0.40
1.37
24.90
0.40
0.95
24
15.10
Bookvalue per shNT$
16.14
16.16
17.42
17.91
21.17
20.42
22.60
24.93
26.65
31.44
15.81
8.23%
6.91%
—
14.82
FCF per shareNT$
18.50
21.05
25.13
26.25
31.32
36.35
38.47
46.52
47.85
49.87
5.66
9.75%
10.65%
—
7.16
Dividend per shNT$
12.53
12.92
15.63
15.85
16.19
19.33
22.99
24.01
23.65
24.76
2.97
8.87%
7.71%
—
22.91
Div yield (avg)%
27.93
26.49
24.86
24.19
22.78
25.47
23.65
23.03
22.89
24.09
11.90
23.65
24.14
41
23.63
Payout ratio%
15.93
14.87
14.21
15.44
14.85
15.28
14.90
13.12
15.05
15.10
28.99
15.05
14.97
69
34.43
Shares (diluted)M
30.06
26.85
28.99
31.76
28.24
27.41
25.61
25.84
27.49
30.83
34.48
1.77%
0.41%
70
18.15
Buyback yield%
4.97
7.55
5.74
4.49
4.23
4.12
1.86
0.52
1.86
2.16
26.96
1.86
4.17
85
0.834
D/E ratiox
0.791
0.677
0.657
0.582
0.623
0.555
0.563
0.567
0.504
0.501
0.392
0.555
0.575
81
539.3
Enterprise valueNT$M
511.3
506.3
524.0
553.6
614.7
579.3
646.8
693.7
736.3
813.9
376.0
5.77%
5.74%
68
498.9
LT debtNT$M
350.9
400.5
404.0
426.9
476.2
438.5
416.6
472.8
528.5
571.3
198.0
3.71%
5.44%
90
Cost of revenue
1.01%
1.01×
Operating expenses
0.82%
0.99×
Property and equipment
18.73%
Goodwill & intangibles
17.38%