213.9
RevenueNT$M
208.9
207.1
204.9
212.7
212.5
212.7
211.4
213.8
212.3
218.4
228.7
0.56%
0.76%
63
6.48
Revenue growth%
28.36
28.13
30.38
33.20
34.20
33.65
35.65
34.82
34.33
36.10
18.16
34.82
33.92
25
2.83
Gross margin%
19.20
21.30
19.56
21.35
19.98
18.04
17.66
16.12
18.89
16.42
13.82
17.66
19.05
40
21.09
Operating margin%
13.12
14.44
12.90
14.09
16.20
16.71
18.96
17.47
17.93
15.72
10.32
17.47
15.96
46
9.29
Net margin%
0.40
1.31
2.99
2.02
4.13
4.54
6.33
5.22
6.07
7.02
26.31
6.07
4.33
56
25.06
P/E ratio (avg)x
9.863
10.34
10.14
10.03
9.978
10.62
11.55
11.73
12.31
13.70
21.79
11.73
10.48
31
6.276
EV/EBITx
30.06
36.13
41.73
40.57
45.78
46.05
49.80
53.41
62.95
67.20
29.89
53.41
45.92
71
7.80
FCF yield (avg)%
25.84
27.62
29.67
30.95
30.00
30.92
32.12
33.36
34.70
35.24
27.85
33.36
30.94
56
10.31
FCF margin%
9.24
10.34
8.63
9.66
11.16
13.93
16.71
14.52
16.22
15.88
9.65
15.88
12.54
80
1.570
FCF / Net incomex
1.310
1.563
1.808
1.792
1.780
1.708
1.999
2.221
2.498
2.451
1.517
2.221
1.800
86
11.81
ROIC%
28.20
27.89
30.86
33.79
35.33
34.72
32.44
29.44
30.63
32.96
16.72
32.44
31.65
16
26.69
Return on equity%
11.53
11.05
10.01
10.41
12.21
9.26
7.09
6.71
6.45
5.77
10.01
6.71
9.63
83
14.10
Return on assets%
23.86
24.70
26.36
24.76
22.50
21.17
18.62
18.97
21.03
22.32
23.62
21.03
22.41
65
1.30
EPSNT$
1.21
1.38
1.39
1.53
1.60
1.60
1.76
2.05
2.13
2.06
1.42
5.14%
6.79%
—
3.72
EPS growth%
29.73
27.93
30.26
29.81
27.61
25.85
27.88
25.97
23.81
22.94
12.97
25.85
27.74
10
0.71
Bookvalue per shNT$
0.81
0.81
0.91
0.89
1.04
1.07
1.06
1.25
1.20
1.22
0.82
3.21%
4.83%
—
1.53
FCF per shareNT$
2.37
2.61
2.55
3.06
3.29
3.80
3.90
4.51
5.29
5.32
0.34
10.06%
8.54%
—
0.87
Dividend per shNT$
0.58
0.59
0.56
0.57
0.61
0.70
0.70
0.75
0.82
0.88
0.67
7.54%
4.44%
—
6.94
Div yield (avg)%
30.80
28.12
30.64
33.05
35.33
38.02
37.73
37.80
38.28
38.12
24.55
38.02
36.53
11
5.99
Payout ratio%
16.78
15.93
16.00
18.29
19.83
18.62
16.53
14.64
15.56
14.33
19.02
15.56
16.27
56
56.87
Shares (diluted)M
91.80
105.1
117.0
130.6
145.2
138.9
133.7
138.7
151.3
152.9
57.57
1.04%
5.64%
61
2.46
Buyback yield%
23.40
24.30
22.09
21.68
20.67
17.82
18.57
18.00
16.25
18.43
9.78
18.00
19.62
37
1.573
D/E ratiox
0.402
0.473
0.449
0.490
0.519
0.547
0.534
0.601
0.582
0.638
1.725
0.582
0.526
68
49.92
Enterprise valueNT$M
211.4
198.8
172.9
178.4
156.7
172.2
151.9
151.7
152.7
141.6
218.9
(2.01%)
(4.93%)
84
217.6
LT debtNT$M
187.4
192.9
199.7
177.1
154.5
144.9
137.9
141.8
144.3
128.4
130.3
(3.64%)
(3.62%)
6
Cost of revenue
0.67%
0.99×
Operating expenses
1.24%
1.05×