544.8
RevenueNT$M
451.8
461.0
468.8
477.5
485.4
494.5
495.9
490.9
497.3
512.7
582.4
1.10%
1.58%
83
6.45
Revenue growth%
0.68
0.40
1.67
0.40
1.49
3.51
3.77
4.52
2.62
2.82
14.28
3.51
2.14
79
3.17
Gross margin%
18.06
15.35
18.09
19.93
22.57
24.38
27.18
27.33
27.33
27.59
9.49
27.33
23.47
10
3.26
Operating margin%
2.82
0.40
0.40
0.40
0.40
1.24
0.40
0.40
0.40
1.67
25.76
0.40
0.40
36
19.50
Net margin%
9.00
9.75
8.07
5.80
8.14
10.55
9.68
9.18
8.83
8.85
28.51
9.18
8.93
43
29.08
P/E ratio (avg)x
14.86
13.84
15.30
16.92
17.02
15.59
17.38
17.90
16.87
16.42
24.75
16.87
16.64
71
12.30
EV/EBITx
43.57
51.25
59.54
69.44
67.20
72.48
80.58
85.10
87.57
96.56
34.95
85.10
70.96
61
27.91
FCF yield (avg)%
14.91
16.06
17.81
19.32
20.91
22.05
20.41
20.45
20.84
18.01
7.37
20.45
19.86
60
17.04
FCF margin%
15.98
14.68
14.31
12.70
11.29
8.55
10.56
9.75
10.30
11.26
23.52
10.30
11.28
22
0.712
FCF / Net incomex
0.494
0.524
0.526
0.545
0.595
0.651
0.628
0.569
0.594
0.601
1.230
0.601
0.582
8
20.35
ROIC%
5.80
6.96
4.24
4.20
6.55
4.33
5.50
3.62
1.28
0.41
9.69
3.62
4.28
88
12.05
Return on equity%
32.49
32.05
32.49
32.57
33.60
30.87
28.47
29.44
28.22
27.86
4.60
28.47
31.46
6
17.96
Return on assets%
9.94
8.78
9.81
10.61
13.26
13.43
13.19
15.73
18.61
18.87
24.10
15.73
13.22
21
3.18
EPSNT$
1.81
1.73
1.80
1.94
2.10
2.18
2.46
2.34
2.22
2.07
3.52
(0.33%)
0.80%
—
14.63
EPS growth%
30.14
28.50
27.18
28.33
28.97
28.51
26.27
25.39
27.68
27.88
12.40
27.68
28.11
50
7.30
Bookvalue per shNT$
2.07
2.28
2.24
2.31
2.22
2.18
2.11
2.04
2.01
2.11
2.05
(1.02%)
1.26%
—
6.04
FCF per shareNT$
6.17
6.26
7.04
8.47
8.46
9.30
10.07
11.99
12.93
13.50
1.22
9.82%
8.41%
—
6.64
Dividend per shNT$
4.02
4.30
4.89
5.49
5.22
5.55
6.47
6.99
6.79
7.89
2.36
8.60%
7.92%
—
22.67
Div yield (avg)%
29.67
32.26
33.55
36.06
36.64
35.16
33.65
33.91
35.48
34.17
3.15
34.17
34.04
28
25.23
Payout ratio%
2.18
1.15
2.16
0.40
3.37
4.92
7.79
7.47
6.09
7.74
3.09
7.47
4.15
71
58.06
Shares (diluted)M
59.65
55.27
52.24
47.79
43.92
42.83
42.76
36.08
35.19
37.88
59.89
(2.92%)
(4.98%)
90
24.50
Buyback yield%
30.96
32.38
34.26
35.56
34.17
36.58
35.32
35.90
37.70
37.28
8.99
36.58
35.44
37
0.215
D/E ratiox
0.456
0.508
0.461
0.497
0.522
0.576
0.555
0.501
0.504
0.555
1.096
0.555
0.506
19
261.6
Enterprise valueNT$M
425.5
474.8
452.0
462.2
451.6
446.8
458.2
507.9
452.5
407.3
234.7
(2.04%)
(1.11%)
92
211.0
LT debtNT$M
432.3
476.3
468.1
516.1
522.0
546.3
583.6
649.4
730.7
801.7
453.5
8.96%
8.07%
78
Cost of revenue
1.58%
1.00×
Operating expenses
1.88%
1.03×
Goodwill & intangibles
22.44%