329.9
RevenueNT$M
530.1
542.4
558.8
556.9
546.6
538.6
539.1
533.7
542.8
533.9
341.0
(0.47%)
0.16%
74
2.79
Revenue growth%
12.24
10.02
10.91
8.66
10.38
8.12
8.48
9.20
7.60
9.93
9.32
8.48
9.56
75
24.70
Gross margin%
21.90
21.90
23.74
23.01
22.94
21.07
18.61
19.35
17.95
19.87
21.38
19.35
21.48
36
24.33
Operating margin%
5.50
5.90
7.69
9.74
8.94
5.96
3.53
1.27
1.83
4.76
18.80
3.53
5.70
56
24.51
Net margin%
30.73
28.70
26.30
23.51
22.56
22.34
24.54
23.48
22.06
22.38
27.74
22.38
23.50
9
6.943
P/E ratio (avg)x
45.79
53.97
63.62
67.18
74.37
72.34
77.67
91.83
89.42
96.79
16.41
89.42
73.36
62
34.32
EV/EBITx
8.443
8.769
9.187
9.068
9.878
10.29
9.867
9.091
9.561
9.326
24.97
9.561
9.257
74
15.68
FCF yield (avg)%
17.60
16.92
18.69
16.66
17.85
18.46
16.92
14.53
11.73
10.59
16.66
14.53
16.92
80
11.72
FCF margin%
7.43
6.01
7.87
7.43
4.94
2.87
5.51
5.01
5.47
7.98
7.33
5.47
5.76
76
1.274
FCF / Net incomex
1.188
1.356
1.572
1.786
2.053
2.154
2.091
2.149
2.423
2.651
1.672
2.154
2.072
29
25.20
ROIC%
10.40
9.38
8.89
11.05
12.99
11.73
10.30
10.02
9.96
8.06
26.97
10.02
10.16
49
24.58
Return on equity%
4.98
7.00
5.99
6.23
6.77
5.23
6.18
5.62
4.19
5.83
15.09
5.62
5.91
29
26.35
Return on assets%
8.45
5.84
5.86
5.54
7.09
9.81
9.72
9.13
10.54
10.11
8.54
9.81
8.79
76
0.40
EPSNT$
2.09
2.29
2.51
3.00
3.53
4.18
4.08
4.38
4.61
5.08
0.42
7.56%
11.22%
—
15.56
EPS growth%
22.91
21.60
24.04
23.35
25.73
28.13
26.57
29.46
32.08
31.20
23.25
29.46
26.15
26
2.07
Bookvalue per shNT$
1.68
1.49
1.35
1.24
1.15
1.24
1.20
1.30
1.14
1.12
2.46
(0.52%)
(5.09%)
—
1.48
FCF per shareNT$
1.02
1.08
0.92
0.89
0.82
0.76
0.65
0.70
0.73
0.77
1.00
(1.27%)
(2.08%)
—
1.48
Dividend per shNT$
1.71
1.79
1.78
2.00
2.27
2.59
2.79
3.14
3.13
3.63
2.48
9.82%
8.64%
—
28.96
Div yield (avg)%
33.28
35.06
37.22
36.66
37.25
39.73
39.67
39.01
40.85
42.13
8.40
39.73
38.13
8
27.31
Payout ratio%
0.40
0.40
2.41
0.40
0.40
2.40
1.20
1.95
4.74
7.45
7.39
2.40
1.57
65
121.3
Shares (diluted)M
167.6
173.2
177.7
198.8
195.2
228.9
261.1
284.3
283.9
300.1
122.1
8.98%
5.77%
24
20.34
Buyback yield%
29.20
27.42
27.07
24.31
22.90
23.62
21.18
23.07
24.66
26.26
2.75
23.62
24.49
29
1.594
D/E ratiox
1.754
1.879
1.907
2.196
2.436
2.832
3.190
3.017
3.347
3.897
1.606
3.190
2.634
68
58.46
Enterprise valueNT$M
627.4
709.3
719.9
713.5
712.6
729.1
809.5
849.8
803.7
757.9
103.9
1.24%
3.25%
79
353.4
LT debtNT$M
31.79
29.70
27.07
24.88
26.06
24.82
26.89
26.11
25.19
26.74
22.20
0.52%
(1.56%)
6
Cost of revenue
0.41%
1.02×
Operating expenses
(0.05%)
0.98×
Cash and investments
16.32%