167.5
RevenueNT$M
657.8
692.3
706.2
736.1
752.9
763.4
770.9
797.5
812.2
844.7
171.9
2.33%
2.78%
53
19.49
Revenue growth%
15.87
14.07
14.67
14.87
14.65
17.03
14.55
13.29
10.37
12.42
13.73
13.29
14.60
62
26.53
Gross margin%
23.75
20.95
18.66
17.37
16.25
15.13
15.29
14.85
12.11
12.40
22.47
14.85
15.77
31
16.83
Operating margin%
6.86
5.16
8.05
10.50
11.95
13.57
14.59
13.41
14.90
17.84
12.24
14.59
12.68
8
27.33
Net margin%
21.31
19.52
19.03
16.19
15.80
16.09
17.60
15.95
15.74
16.79
4.18
16.09
16.49
67
32.56
P/E ratio (avg)x
32.00
35.87
36.73
37.98
36.92
38.78
36.22
37.52
38.79
35.37
14.83
37.52
36.83
68
20.72
EV/EBITx
55.34
56.43
65.57
69.37
76.50
81.31
84.19
94.98
94.21
100.4
31.54
94.21
78.90
62
19.97
FCF yield (avg)%
36.11
38.04
35.05
33.00
34.21
36.01
34.13
36.13
38.49
40.48
13.87
36.13
36.06
52
25.25
FCF margin%
25.71
25.27
22.97
23.18
23.16
22.88
23.46
21.03
20.60
22.77
7.37
22.77
23.07
14
0.583
FCF / Net incomex
0.461
0.429
0.407
0.420
0.426
0.396
0.420
0.367
0.333
0.324
0.140
0.367
0.413
72
28.96
ROIC%
24.18
21.90
19.01
16.72
16.08
14.83
14.15
16.33
16.12
13.36
5.87
14.83
16.23
28
8.44
Return on equity%
5.37
7.43
10.06
11.17
11.10
9.17
9.86
9.91
10.13
8.78
5.50
9.86
9.88
26
7.24
Return on assets%
14.57
14.11
14.92
15.24
12.42
11.38
10.95
9.68
11.54
13.33
26.13
11.38
12.88
77
2.22
EPSNT$
6.06
6.56
5.89
6.00
5.59
5.51
5.23
5.17
5.34
4.93
2.46
(2.47%)
(3.07%)
—
7.25
EPS growth%
27.36
29.66
31.02
28.30
25.91
26.20
25.93
28.46
29.31
27.49
15.31
27.49
27.89
83
3.99
Bookvalue per shNT$
3.84
3.63
4.11
4.56
4.40
4.98
5.07
5.65
5.70
5.93
6.29
6.16%
4.11%
—
3.60
FCF per shareNT$
2.94
2.70
2.48
2.42
2.09
2.21
2.01
2.03
2.05
2.03
1.83
(0.59%)
(5.23%)
—
3.84
Dividend per shNT$
0.80
0.79
0.72
0.66
0.70
0.69
0.65
0.69
0.77
0.78
3.25
2.31%
(1.09%)
—
26.26
Div yield (avg)%
21.96
22.71
22.14
19.44
21.04
22.07
19.87
22.30
24.45
21.67
20.36
22.07
22.02
34
24.27
Payout ratio%
11.38
10.85
13.44
12.12
11.89
13.82
14.01
14.67
14.55
13.40
26.98
14.01
13.42
14
134.9
Shares (diluted)M
244.7
252.6
244.1
273.6
262.2
295.7
349.4
339.0
393.5
434.8
137.1
10.65%
7.54%
81
23.28
Buyback yield%
10.87
11.39
9.40
8.38
9.65
9.50
9.95
12.05
10.92
9.53
13.70
9.95
9.80
60
0.520
D/E ratiox
1.020
1.110
1.168
1.142
1.293
1.254
1.259
1.309
1.361
1.288
1.785
1.288
1.256
74
0.748
Enterprise valueNT$B
0.789
0.792
0.783
0.756
0.830
0.940
1.105
1.090
1.118
1.199
0.428
7.63%
4.69%
89
390.1
LT debtNT$M
194.4
192.8
216.4
202.9
223.2
219.1
220.2
248.7
234.6
229.2
349.0
0.53%
1.40%
26
Cost of revenue
2.50%
0.97×
Operating expenses
2.85%
1.01×
Goodwill & intangibles
15.14%