295.7
RevenueNT$M
653.9
659.8
651.3
655.2
669.6
670.5
679.2
669.5
690.2
697.7
313.3
0.82%
0.84%
65
17.54
Revenue growth%
12.56
11.76
11.23
8.63
8.83
7.31
8.86
6.83
8.65
6.55
8.40
7.31
8.74
50
15.71
Gross margin%
8.70
5.78
3.41
4.56
7.15
6.03
5.97
8.73
10.60
13.30
7.34
8.73
6.59
47
8.81
Operating margin%
20.85
20.91
21.33
21.82
22.63
21.22
18.39
15.57
12.80
11.53
10.06
15.57
20.88
84
27.33
Net margin%
7.95
6.05
4.26
4.93
4.96
4.26
2.55
1.42
3.39
1.66
26.79
2.55
4.26
75
26.71
P/E ratio (avg)x
56.55
59.51
66.90
71.06
86.34
86.89
95.89
112.3
132.6
157.7
16.04
112.3
86.61
29
31.82
EV/EBITx
45.06
47.95
50.50
52.64
58.98
63.46
59.46
66.83
71.51
74.86
22.17
66.83
59.22
7
12.11
FCF yield (avg)%
10.77
12.74
13.06
16.05
16.76
17.11
14.83
16.53
14.56
14.20
20.18
14.83
14.70
38
12.99
FCF margin%
34.82
37.79
37.87
37.80
38.05
38.09
39.31
37.39
35.40
33.03
22.71
37.39
37.79
37
1.429
FCF / Net incomex
1.003
1.055
1.029
0.955
0.998
1.001
1.048
1.005
0.958
0.955
1.510
1.001
1.002
17
16.70
ROIC%
29.78
30.22
27.82
29.66
32.17
29.81
28.39
28.58
25.93
24.52
10.01
28.39
29.12
52
6.50
Return on equity%
6.11
5.17
2.21
2.36
2.93
3.82
2.54
1.73
0.40
0.40
27.22
1.73
2.45
46
24.53
Return on assets%
26.71
25.39
27.94
27.74
28.35
26.79
28.01
28.38
28.32
27.96
14.12
28.01
27.95
81
8.47
EPSNT$
7.61
7.10
6.78
6.74
6.84
6.82
6.90
6.23
6.36
6.96
9.14
0.34%
(1.12%)
—
24.67
EPS growth%
19.92
18.15
17.14
15.14
17.42
20.05
17.06
14.73
12.20
9.93
17.93
14.73
17.10
34
13.21
Bookvalue per shNT$
4.71
4.80
5.01
5.38
5.32
5.44
5.26
5.51
5.76
5.84
4.33
1.88%
2.46%
—
10.91
FCF per shareNT$
21.54
22.03
22.98
26.57
32.32
36.81
43.68
47.21
56.50
66.98
10.31
15.69%
14.05%
—
4.96
Dividend per shNT$
9.85
11.10
10.38
11.46
12.01
10.93
11.05
11.49
10.38
9.53
2.57
(4.53%)
(0.95%)
—
8.30
Div yield (avg)%
17.69
20.09
19.21
21.07
19.26
21.75
21.30
20.77
18.99
19.03
10.26
20.77
19.67
12
12.35
Payout ratio%
7.98
10.61
11.69
10.16
11.01
10.45
12.77
14.14
14.71
13.10
22.40
13.10
11.35
84
26.32
Shares (diluted)M
41.48
46.37
54.20
56.98
58.43
62.20
65.98
70.56
73.01
84.29
26.14
7.60%
9.24%
25
17.12
Buyback yield%
7.70
8.00
8.00
6.16
5.06
5.70
4.68
5.04
4.61
4.75
22.68
4.75
5.38
32
1.478
D/E ratiox
1.907
1.887
1.746
1.735
1.607
1.806
2.042
1.900
2.163
2.015
0.660
2.015
1.893
33
369.7
Enterprise valueNT$M
72.93
81.27
96.93
99.87
98.53
106.6
118.1
118.8
130.0
137.7
497.8
6.93%
7.17%
21
99.77
LT debtNT$M
436.0
408.9
379.9
397.2
412.4
404.1
430.4
402.5
416.9
448.2
237.4
1.68%
0.74%
6
Cost of revenue
0.46%
0.96×
Operating expenses
1.30%
1.05×