177.8
RevenueNT$M
259.5
260.9
265.1
267.9
277.9
276.8
276.4
283.9
284.7
288.9
193.5
0.78%
1.13%
75
29.57
Revenue growth%
11.91
12.69
12.83
13.88
13.41
14.48
11.73
14.41
11.63
13.93
27.60
13.93
13.12
12
3.00
Gross margin%
1.69
0.40
0.40
0.40
2.34
1.47
3.68
2.03
2.41
4.82
14.65
2.41
1.86
58
11.36
Operating margin%
18.73
17.09
18.74
18.84
18.12
18.69
19.25
21.20
18.91
18.77
19.29
18.91
18.76
77
5.06
Net margin%
15.15
14.07
13.39
11.43
11.04
9.76
6.92
4.71
6.47
5.64
11.60
6.47
10.40
54
14.24
P/E ratio (avg)x
15.42
15.82
14.07
12.80
13.91
13.08
11.43
12.44
11.04
10.69
34.84
11.43
12.94
62
17.81
EV/EBITx
49.30
48.90
43.97
48.32
49.46
51.31
55.04
59.68
61.73
58.60
13.95
58.60
50.39
95
8.05
FCF yield (avg)%
15.29
13.19
13.58
12.61
11.22
10.31
9.31
6.90
6.44
3.90
15.90
6.90
10.77
32
25.10
FCF margin%
9.30
8.12
10.10
7.71
7.05
7.37
4.54
4.32
5.83
6.11
29.97
5.83
7.21
19
1.752
FCF / Net incomex
1.462
1.469
1.428
1.372
1.529
1.647
1.628
1.819
1.705
1.831
0.964
1.705
1.579
71
26.78
ROIC%
21.18
21.60
23.74
21.88
21.55
19.43
18.63
17.28
14.79
12.55
16.40
17.28
20.31
28
21.80
Return on equity%
25.08
24.24
25.00
27.79
27.79
26.91
24.14
22.23
19.71
20.79
9.65
22.23
24.62
16
5.66
Return on assets%
3.15
2.67
1.86
0.82
2.85
1.27
0.85
0.40
2.73
0.57
5.11
0.85
1.56
86
3.41
EPSNT$
7.78
8.24
9.18
9.43
9.79
9.84
10.90
11.51
11.85
13.41
3.79
6.50%
6.19%
—
12.38
EPS growth%
2.38
2.29
3.20
3.00
0.40
1.26
4.19
3.46
3.88
4.74
27.58
3.88
3.10
82
3.40
Bookvalue per shNT$
5.48
5.98
5.95
5.81
5.84
6.04
5.81
5.71
5.56
6.00
2.19
0.52%
0.33%
—
3.84
FCF per shareNT$
5.62
5.73
6.36
7.05
7.26
7.39
8.21
8.36
9.30
9.25
5.56
4.98%
4.05%
—
5.45
Dividend per shNT$
8.38
9.61
9.02
10.17
9.93
9.32
8.74
9.38
10.48
10.23
5.23
0.60%
2.91%
—
15.12
Div yield (avg)%
9.24
6.31
7.82
8.32
10.30
10.89
13.70
15.22
17.15
20.13
4.47
15.22
10.59
82
27.82
Payout ratio%
26.32
27.72
30.61
30.00
31.28
28.98
27.87
26.52
28.39
26.00
3.28
27.87
28.13
82
40.53
Shares (diluted)M
48.91
45.25
42.20
42.47
47.64
48.12
46.98
48.71
53.53
60.49
39.54
4.89%
2.29%
55
4.60
Buyback yield%
26.60
24.35
25.71
28.08
27.39
25.03
22.56
20.52
23.18
20.88
28.97
22.56
24.69
12
1.494
D/E ratiox
0.515
0.538
0.552
0.622
0.698
0.713
0.719
0.730
0.791
0.762
1.028
0.730
0.705
50
158.1
Enterprise valueNT$M
230.7
240.5
246.8
277.9
299.6
354.1
354.1
361.5
350.2
331.8
142.0
2.06%
3.33%
87
76.12
LT debtNT$M
98.03
89.86
94.05
86.32
82.77
83.68
83.81
76.91
85.46
75.86
141.3
(1.73%)
(1.94%)
40
Cost of revenue
1.46%
1.03×
Operating expenses
0.40%
0.93×