265.8
RevenueNT$M
450.0
444.4
453.1
459.1
459.6
456.0
459.0
470.7
482.5
487.0
286.2
1.16%
1.04%
30
5.93
Revenue growth%
16.35
14.25
14.70
17.57
20.51
20.84
19.47
19.98
17.54
15.47
17.80
19.47
17.55
16
18.13
Gross margin%
4.30
5.11
2.41
1.33
4.31
1.99
1.63
0.60
0.46
0.40
26.26
0.60
1.81
8
24.01
Operating margin%
14.83
15.34
14.98
16.53
17.53
14.69
12.00
11.73
9.71
10.92
24.90
11.73
14.76
37
21.10
Net margin%
8.10
7.85
9.71
8.69
10.33
11.65
12.06
14.72
13.34
14.27
14.10
13.34
10.99
90
17.64
P/E ratio (avg)x
17.31
18.83
17.18
15.73
14.83
15.72
17.61
16.19
16.15
15.76
20.09
16.15
16.17
27
34.01
EV/EBITx
24.04
28.21
31.55
34.77
38.06
37.50
41.92
41.35
43.54
44.11
25.01
41.92
37.78
83
2.94
FCF yield (avg)%
6.93
8.29
6.38
4.34
5.97
4.83
4.31
4.69
4.44
3.51
4.54
4.44
4.76
31
3.17
FCF margin%
34.57
33.00
34.35
36.70
39.49
40.36
37.47
36.18
38.38
39.96
17.25
38.38
37.08
92
0.249
FCF / Net incomex
0.171
0.160
0.156
0.147
0.149
0.153
0.173
0.159
0.166
0.187
0.630
0.166
0.160
54
19.13
ROIC%
20.18
22.21
25.17
24.62
24.17
24.97
24.63
23.55
21.71
24.20
21.10
24.20
24.19
24
10.00
Return on equity%
21.75
21.60
20.08
21.56
23.88
21.15
19.72
22.22
21.67
24.21
11.25
21.67
21.63
46
3.30
Return on assets%
7.38
7.87
10.77
12.89
14.99
12.33
10.65
8.34
8.14
6.12
4.71
8.34
9.50
28
5.36
EPSNT$
3.54
3.70
3.96
3.78
4.28
4.20
4.27
4.42
4.98
5.47
5.87
5.05%
5.78%
—
5.65
EPS growth%
7.68
7.66
8.10
7.12
7.78
10.60
11.03
12.87
12.99
12.76
27.40
12.76
9.35
79
9.27
Bookvalue per shNT$
4.19
4.05
4.14
4.75
5.01
4.88
5.04
5.27
6.13
6.30
6.69
4.69%
5.37%
—
8.05
FCF per shareNT$
6.11
6.19
6.37
7.60
7.34
7.47
8.28
9.83
10.30
11.61
8.92
9.59%
6.27%
—
3.59
Dividend per shNT$
5.14
4.56
4.49
4.00
3.97
3.84
3.48
3.16
2.74
2.45
3.55
(9.20%)
(8.43%)
—
7.06
Div yield (avg)%
24.31
26.10
27.62
29.64
26.83
26.30
28.37
28.43
29.29
28.60
17.93
28.43
28.00
80
24.88
Payout ratio%
22.50
23.34
20.88
22.04
23.30
24.29
21.81
23.01
20.76
23.69
25.89
23.01
22.76
28
30.07
Shares (diluted)M
44.36
42.61
50.15
49.43
52.06
49.62
51.26
51.49
50.78
55.73
30.15
1.37%
3.44%
70
11.29
Buyback yield%
7.86
7.02
9.23
11.82
13.58
11.33
10.62
10.66
13.45
14.83
25.84
11.33
10.99
34
0.541
D/E ratiox
0.661
0.730
0.742
0.721
0.667
0.645
0.605
0.611
0.693
0.765
1.435
0.645
0.680
75
208.2
Enterprise valueNT$M
360.7
376.1
368.6
385.0
406.3
386.5
407.3
369.2
333.9
333.7
106.0
(3.86%)
0.07%
84
224.1
LT debtNT$M
487.5
504.7
506.8
449.9
454.2
446.6
465.9
436.4
436.3
406.2
604.7
(2.21%)
(1.29%)
9
Cost of revenue
0.50%
0.95×
Operating expenses
1.69%
1.07×