695.2
RevenueNT$M
531.7
550.3
564.2
602.4
644.2
659.7
685.5
705.3
724.0
763.2
768.7
3.45%
4.13%
23
27.78
Revenue growth%
22.64
21.88
23.21
23.65
21.07
20.58
23.45
24.33
25.62
24.38
3.42
24.33
23.33
59
7.60
Gross margin%
9.52
8.45
5.64
8.03
5.65
5.86
8.42
9.75
7.14
7.64
10.28
7.64
7.83
39
16.79
Operating margin%
10.54
10.97
10.39
9.65
9.64
9.29
6.34
7.62
8.09
9.86
29.36
8.09
9.65
50
28.92
Net margin%
15.95
16.43
19.38
19.33
17.43
17.58
17.47
17.70
20.08
22.48
2.79
17.70
17.64
63
22.07
P/E ratio (avg)x
25.18
28.33
32.01
30.71
35.03
40.11
41.65
41.77
43.40
45.10
20.47
41.77
37.57
87
35.06
EV/EBITx
27.14
28.62
27.61
26.96
28.62
27.59
27.17
24.05
25.92
28.07
23.38
27.17
27.38
55
11.23
FCF yield (avg)%
18.55
20.82
19.39
17.66
19.79
21.97
24.84
24.10
23.16
24.39
26.75
24.10
21.39
38
26.76
FCF margin%
1.54
4.08
4.32
3.62
1.02
0.40
0.40
0.40
0.40
1.14
5.03
0.40
1.08
24
0.220
FCF / Net incomex
1.493
1.427
1.365
1.286
1.281
1.309
1.270
1.206
1.331
1.469
0.730
1.309
1.320
91
20.18
ROIC%
28.77
26.54
24.32
26.64
25.12
23.94
25.33
22.68
23.72
25.20
29.41
23.94
25.16
56
12.32
Return on equity%
7.42
6.08
4.62
5.27
6.53
3.62
4.42
4.31
1.69
0.61
27.47
3.62
4.52
94
4.96
Return on assets%
21.74
23.13
25.58
24.35
23.87
22.17
21.29
19.13
18.56
17.66
23.33
19.13
21.95
73
4.16
EPSNT$
1.78
1.85
1.79
1.89
1.89
1.89
1.74
1.64
1.54
1.46
4.58
(5.07%)
(2.45%)
—
4.61
EPS growth%
13.38
11.22
11.11
13.24
13.47
16.27
16.00
18.81
16.82
16.67
20.53
16.67
14.74
23
5.53
Bookvalue per shNT$
4.81
5.27
5.51
5.88
5.54
5.17
5.77
5.84
5.74
6.33
8.65
2.70%
3.41%
—
3.41
FCF per shareNT$
2.41
2.45
2.59
2.91
3.21
3.25
3.24
3.57
4.01
3.86
2.65
3.75%
3.99%
—
5.99
Dividend per shNT$
4.52
4.64
4.93
4.70
4.50
4.27
4.30
4.26
4.57
4.39
1.65
(0.49%)
0.02%
—
6.98
Div yield (avg)%
9.01
8.03
10.16
8.76
8.82
8.34
7.95
6.87
4.08
6.28
20.74
6.87
8.19
21
2.24
Payout ratio%
7.70
5.59
2.64
4.09
2.39
0.40
2.05
4.49
6.75
4.49
7.83
4.49
4.29
31
27.60
Shares (diluted)M
28.24
27.27
29.92
31.64
35.56
38.41
40.36
43.69
50.61
53.64
27.23
8.57%
6.40%
20
10.84
Buyback yield%
27.34
27.03
24.78
24.89
27.69
25.42
22.44
20.57
19.18
17.09
25.62
20.57
24.84
45
0.240
D/E ratiox
2.240
2.569
2.923
2.878
3.312
3.423
3.860
4.067
4.105
4.856
0.424
4.067
3.368
7
951.3
Enterprise valueNT$M
427.6
468.0
469.2
465.7
524.8
559.9
577.0
534.7
531.7
550.2
539.5
0.95%
1.78%
93
790.2
LT debtNT$M
348.9
334.1
321.5
338.2
313.5
298.4
333.2
305.7
315.0
353.0
520.9
2.40%
0.90%
66
Cost of revenue
3.88%
0.98×
Operating expenses
4.84%
1.07×
Cash and investments
15.26%