660.2
RevenueNT$M
514.7
545.0
586.9
617.8
656.2
707.7
732.1
779.8
805.6
834.1
714.0
4.91%
5.43%
92
4.07
Revenue growth%
13.24
10.40
8.58
9.99
7.23
8.88
7.37
5.43
8.29
8.37
26.28
8.29
8.47
52
25.34
Gross margin%
8.07
7.12
4.12
5.34
5.46
7.95
6.62
6.55
8.16
7.90
19.12
7.90
6.87
77
23.25
Operating margin%
22.91
20.09
22.27
25.05
22.60
23.51
21.35
21.12
23.94
23.93
20.82
23.51
22.75
44
15.34
Net margin%
25.46
27.46
25.59
27.51
25.50
23.94
24.43
22.19
24.86
25.32
29.63
24.43
25.39
69
29.92
P/E ratio (avg)x
26.58
28.38
28.75
31.04
28.86
26.56
29.26
27.90
28.13
28.51
34.17
28.13
28.44
20
23.00
EV/EBITx
50.46
57.62
57.82
58.42
60.29
58.33
56.45
66.63
64.14
68.05
19.19
64.14
58.38
70
11.56
FCF yield (avg)%
10.68
12.80
10.31
13.24
14.80
16.64
16.64
13.70
12.38
14.42
25.77
14.42
13.47
27
26.82
FCF margin%
20.61
20.85
18.50
20.44
22.05
22.66
19.85
20.37
19.95
20.67
7.87
20.37
20.52
34
0.199
FCF / Net incomex
1.712
1.623
1.790
1.781
1.583
1.729
1.821
1.913
1.973
1.753
0.910
1.821
1.767
43
7.43
ROIC%
26.52
25.66
25.25
25.05
22.41
21.09
20.43
22.36
22.02
19.69
26.80
21.09
22.38
25
26.40
Return on equity%
2.13
4.79
5.00
6.15
4.02
5.54
4.92
6.99
6.45
4.96
26.98
5.54
4.98
8
25.37
Return on assets%
14.10
11.98
11.07
12.00
11.35
13.14
11.85
13.75
11.42
13.06
9.56
13.06
11.99
28
5.65
EPSNT$
5.10
6.15
6.08
6.01
6.15
7.13
7.45
8.63
8.37
8.70
6.10
7.18%
5.43%
—
7.25
EPS growth%
7.69
5.19
5.75
5.26
4.95
2.33
0.40
0.40
3.07
5.16
5.23
2.33
5.06
70
3.43
Bookvalue per shNT$
1.27
1.36
1.45
1.59
1.66
1.70
1.76
1.73
1.63
1.60
4.46
(0.79%)
2.25%
—
8.43
FCF per shareNT$
11.31
11.86
11.98
11.91
13.50
14.01
14.53
13.74
15.34
15.91
4.09
3.33%
3.72%
—
6.87
Dividend per shNT$
4.54
4.02
3.70
3.37
3.46
3.73
3.85
4.17
3.85
3.45
8.91
(0.02%)
(2.57%)
—
28.03
Div yield (avg)%
24.00
24.63
24.62
25.24
23.86
26.39
24.88
25.38
23.43
22.81
24.63
24.88
24.63
57
13.87
Payout ratio%
4.23
1.57
0.40
3.25
4.36
4.67
4.05
4.37
2.83
3.70
2.90
4.05
3.88
88
74.92
Shares (diluted)M
88.42
84.33
86.37
82.54
82.28
91.22
87.23
90.87
104.2
115.1
75.50
6.95%
2.99%
69
11.87
Buyback yield%
19.56
21.96
23.62
22.97
25.10
22.97
24.57
25.75
25.39
23.40
24.96
24.57
23.51
28
0.885
D/E ratiox
1.586
1.599
1.808
2.099
2.090
2.178
2.367
2.276
2.501
2.383
1.123
2.367
2.138
29
0.523
Enterprise valueNT$B
1.058
1.240
1.235
1.216
1.404
1.452
1.437
1.734
1.992
2.326
0.239
10.62%
8.83%
17
436.6
LT debtNT$M
489.2
457.8
454.6
495.0
553.3
600.1
684.8
712.8
715.3
704.6
415.5
4.95%
4.48%
56
Cost of revenue
5.39%
1.00×
Operating expenses
5.63%
1.02×
Goodwill & intangibles
15.37%