283.4
RevenueNT$M
256.8
254.2
251.3
254.5
255.3
263.3
265.9
265.7
262.1
263.5
304.4
0.63%
0.43%
84
24.81
Revenue growth%
6.46
4.66
2.39
4.86
6.92
4.44
2.87
1.19
0.40
2.26
24.68
2.26
3.66
52
16.41
Gross margin%
28.27
30.91
28.22
29.80
27.24
28.92
28.59
27.43
25.27
27.99
17.20
27.99
28.25
24
8.30
Operating margin%
7.80
6.23
8.93
6.56
3.90
6.00
3.47
4.21
6.07
4.98
27.62
4.98
6.04
19
15.92
Net margin%
7.05
5.18
2.57
4.13
5.06
4.15
7.10
6.53
6.36
6.22
7.15
6.36
5.70
73
15.91
P/E ratio (avg)x
22.03
21.37
19.98
18.92
20.73
20.53
19.20
17.90
16.36
17.53
13.31
17.90
19.59
44
17.21
EV/EBITx
18.93
19.59
21.40
22.94
22.33
25.30
26.64
29.24
35.28
39.46
9.447
29.24
24.12
76
9.55
FCF yield (avg)%
1.03
3.78
1.91
4.72
3.99
5.62
6.63
3.69
4.68
7.27
15.70
5.62
4.34
89
5.07
FCF margin%
20.00
20.39
22.30
23.44
23.98
21.13
20.81
20.45
22.61
24.90
18.13
21.13
21.71
24
1.700
FCF / Net incomex
0.748
0.828
0.891
0.875
0.951
0.937
0.946
0.899
1.000
0.949
1.198
0.946
0.918
89
9.28
ROIC%
26.84
27.49
30.35
30.52
30.60
32.24
30.42
27.56
26.54
26.06
15.80
27.56
28.95
5
4.73
Return on equity%
14.96
15.91
12.91
13.57
16.43
19.07
21.93
23.83
23.21
25.03
16.91
23.21
17.75
19
13.44
Return on assets%
30.77
30.67
28.35
27.08
26.69
27.15
28.95
30.25
27.60
26.42
11.18
27.60
27.97
19
3.66
EPSNT$
3.06
3.55
3.97
4.36
5.20
5.74
5.85
6.41
6.66
6.44
3.93
4.36%
9.10%
—
7.40
EPS growth%
10.31
10.96
11.11
9.00
7.29
9.84
6.93
5.60
7.58
10.38
18.59
7.58
9.42
49
2.11
Bookvalue per shNT$
3.82
4.08
3.96
3.78
3.75
3.86
4.30
4.79
5.26
5.61
3.64
8.37%
5.14%
—
0.80
FCF per shareNT$
1.68
1.60
1.74
1.88
1.79
1.76
1.89
1.81
1.97
1.76
2.74
(0.32%)
1.18%
—
0.77
Dividend per shNT$
4.00
4.34
4.13
4.53
5.03
5.41
6.07
6.25
6.81
6.23
1.20
4.38%
4.48%
—
23.65
Div yield (avg)%
10.43
9.22
6.42
9.07
8.43
10.73
12.21
14.81
12.35
14.61
4.17
12.35
10.58
55
12.76
Payout ratio%
11.12
11.47
13.30
11.96
10.98
13.56
14.04
12.14
14.53
14.33
22.30
14.04
12.72
10
64.95
Shares (diluted)M
99.81
100.5
99.46
106.4
123.1
136.0
156.1
179.7
206.4
241.4
61.47
14.42%
9.52%
23
8.99
Buyback yield%
16.05
15.87
13.85
15.03
12.76
10.63
11.35
10.28
8.70
10.04
29.72
10.28
12.06
79
1.669
D/E ratiox
2.077
2.462
2.415
2.430
2.794
3.106
3.648
4.167
4.840
4.943
0.616
4.167
2.950
90
189.3
Enterprise valueNT$M
289.1
284.2
294.7
276.2
312.5
344.7
331.0
374.5
346.5
393.8
144.3
4.73%
3.43%
27
165.3
LT debtNT$M
116.2
111.9
129.9
142.4
140.3
146.5
143.7
139.3
147.6
148.8
132.9
1.18%
1.77%
63
Cost of revenue
0.45%
1.00×
Operating expenses
0.70%
1.03×