426.4
RevenueNT$M
535.4
549.0
562.0
574.0
590.3
599.3
617.8
628.5
641.0
649.8
459.7
1.94%
2.20%
81
20.75
Revenue growth%
3.53
4.33
4.87
7.39
5.61
6.82
8.90
7.20
7.10
9.94
27.48
7.20
6.96
85
24.38
Gross margin%
9.82
12.65
14.35
16.22
18.50
18.65
18.99
17.19
15.45
15.18
23.99
17.19
15.83
17
10.62
Operating margin%
20.62
21.06
22.42
20.74
22.30
20.00
20.73
20.37
18.80
20.37
10.12
20.37
20.68
5
10.90
Net margin%
18.32
16.36
15.22
17.46
19.96
17.47
15.70
16.50
13.56
14.28
28.42
15.70
16.43
13
19.16
P/E ratio (avg)x
19.43
21.15
22.65
24.64
26.97
30.50
29.27
26.97
26.07
28.37
8.286
28.37
26.52
36
23.53
EV/EBITx
31.18
32.07
35.89
37.49
35.04
33.80
31.42
35.71
34.65
32.09
7.030
33.80
34.23
8
19.19
FCF yield (avg)%
35.00
36.28
33.47
31.69
33.27
30.34
28.49
26.03
25.44
24.95
28.12
26.03
31.02
21
9.49
FCF margin%
22.86
22.81
22.98
22.82
20.83
20.68
18.91
19.59
16.96
16.05
5.13
18.91
20.76
70
1.020
FCF / Net incomex
0.183
0.199
0.216
0.211
0.250
0.275
0.279
0.329
0.380
0.400
1.110
0.329
0.262
93
3.11
ROIC%
19.76
22.32
19.48
17.93
20.31
21.61
19.81
22.71
24.51
21.76
13.41
21.76
20.96
74
25.46
Return on equity%
16.30
17.37
18.66
21.15
19.51
21.97
21.51
21.91
20.68
23.17
24.85
21.91
20.92
37
19.61
Return on assets%
2.15
0.40
3.36
1.19
0.40
0.40
0.40
0.78
0.40
0.40
14.83
0.40
0.40
10
12.17
EPSNT$
15.20
14.84
13.54
14.03
14.13
15.80
14.93
15.49
15.15
16.99
13.41
3.76%
2.41%
—
20.12
EPS growth%
17.13
14.47
16.02
15.30
17.60
15.48
16.40
17.88
19.67
21.56
20.73
17.88
16.76
83
10.71
Bookvalue per shNT$
6.01
5.83
5.53
6.46
6.54
7.08
8.33
9.05
10.38
10.21
4.17
9.33%
5.48%
—
13.00
FCF per shareNT$
3.00
3.05
3.28
3.10
2.73
2.89
2.57
2.26
2.40
2.54
2.90
(1.45%)
(0.92%)
—
2.05
Dividend per shNT$
4.17
4.10
4.78
5.49
6.00
5.76
6.84
7.17
8.38
8.61
3.76
7.50%
7.54%
—
13.97
Div yield (avg)%
26.27
24.88
22.69
24.14
24.05
26.45
27.71
28.38
28.24
29.24
14.23
28.24
26.36
21
14.90
Payout ratio%
27.46
27.67
28.24
30.19
30.79
30.03
31.68
29.78
27.16
26.22
9.93
29.78
29.01
83
60.59
Shares (diluted)M
81.10
91.24
102.6
92.43
92.85
90.12
91.68
99.32
106.7
107.2
62.85
2.92%
1.83%
80
22.37
Buyback yield%
36.15
36.43
36.47
33.52
35.10
37.59
37.15
36.05
36.83
34.61
28.12
36.83
36.29
92
1.683
D/E ratiox
1.562
1.637
1.695
1.866
2.094
2.160
2.393
2.251
2.434
2.198
0.712
2.251
2.127
38
150.9
Enterprise valueNT$M
566.5
545.9
551.8
596.5
618.6
581.5
588.8
578.4
653.9
707.4
740.0
2.72%
1.63%
12
0.151
LT debtNT$B
1.186
1.155
1.267
1.313
1.244
1.150
1.056
0.997
0.940
0.905
0.472
(6.16%)
(1.55%)
33
Cost of revenue
2.26%
1.01×
Operating expenses
2.02%
0.98×
Goodwill & intangibles
21.13%