133.4
RevenueNT$M
498.5
498.6
517.9
535.1
539.7
538.0
536.0
536.2
533.8
531.1
140.6
(0.32%)
0.98%
81
25.11
Revenue growth%
31.46
29.55
27.96
29.14
31.36
31.99
33.92
32.17
29.77
28.15
25.22
31.99
30.56
9
27.89
Gross margin%
23.71
21.85
19.80
18.45
20.71
19.80
21.17
20.31
19.44
16.80
21.98
19.80
20.06
92
22.34
Operating margin%
1.87
3.10
0.40
0.40
2.94
3.71
3.13
5.59
4.67
2.45
21.41
3.71
3.02
84
23.60
Net margin%
31.59
30.76
29.07
31.62
31.15
31.07
32.57
35.18
32.45
29.79
5.10
32.45
31.37
94
28.29
P/E ratio (avg)x
51.41
62.42
69.00
67.40
75.82
85.55
101.9
101.5
116.0
125.5
28.79
101.9
80.69
37
34.71
EV/EBITx
31.53
34.13
34.67
39.73
37.92
44.30
49.07
47.66
49.20
51.40
17.92
49.07
42.01
23
23.38
FCF yield (avg)%
11.50
9.88
11.86
10.44
12.26
9.88
10.75
11.24
11.41
12.27
18.96
11.24
11.33
40
8.27
FCF margin%
35.94
34.98
36.43
37.35
40.04
43.02
41.69
40.33
38.66
36.30
11.76
40.33
38.01
54
0.919
FCF / Net incomex
0.825
0.923
0.922
1.020
1.021
1.136
1.290
1.389
1.491
1.673
1.357
1.389
1.078
80
22.59
ROIC%
2.26
3.40
1.27
3.45
1.42
0.40
3.22
5.72
7.34
7.40
27.68
5.72
3.31
85
3.05
Return on equity%
0.79
0.40
0.73
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.03
0.40
0.40
59
18.24
Return on assets%
32.06
30.94
30.73
32.08
33.61
33.15
35.20
35.99
37.13
40.03
25.14
35.99
33.38
75
2.89
EPSNT$
3.41
3.94
4.70
5.28
5.62
5.58
6.25
7.08
8.12
9.79
3.11
11.76%
11.11%
—
28.82
EPS growth%
13.53
13.72
15.98
17.27
15.04
12.07
15.04
14.12
16.53
14.63
25.08
14.63
14.84
39
5.15
Bookvalue per shNT$
4.74
4.84
4.53
4.25
3.64
3.52
3.36
3.23
2.90
3.11
2.53
(3.11%)
(4.95%)
—
2.42
FCF per shareNT$
5.93
6.57
6.89
7.74
8.88
9.30
9.74
9.55
11.07
11.27
5.74
4.87%
6.42%
—
4.54
Dividend per shNT$
5.63
5.88
6.62
6.67
6.04
6.34
6.30
7.03
7.03
7.67
2.01
4.88%
3.83%
—
10.23
Div yield (avg)%
30.40
29.08
31.81
29.61
26.86
26.67
24.63
22.68
22.50
25.07
18.85
24.63
26.76
82
29.43
Payout ratio%
27.75
29.54
27.14
28.05
29.58
28.87
31.35
31.17
32.68
31.73
23.80
31.35
29.56
6
49.61
Shares (diluted)M
49.70
53.90
49.89
55.92
60.31
58.99
59.45
56.24
59.46
63.92
50.83
1.17%
2.90%
8
23.98
Buyback yield%
20.88
21.77
22.07
23.52
22.43
22.65
21.51
21.89
20.68
18.38
8.52
21.51
21.83
15
1.782
D/E ratiox
1.463
1.636
1.585
1.787
1.983
1.904
2.054
2.340
2.544
2.570
0.243
2.340
1.943
58
96.78
Enterprise valueNT$M
42.11
42.04
44.75
39.19
38.19
42.20
43.73
45.46
44.54
45.36
286.0
3.50%
0.95%
65
293.0
LT debtNT$M
363.5
382.6
387.0
395.2
405.8
423.5
401.7
371.9
409.7
362.1
121.9
(2.26%)
0.56%
89
Cost of revenue
0.98%
1.00×
Operating expenses
1.12%
1.01×
Property and equipment
15.14%