435.5
RevenueNT$M
811.8
833.6
845.5
846.6
840.2
835.4
855.0
855.8
843.2
834.5
458.2
(0.14%)
0.24%
89
25.78
Revenue growth%
13.64
13.28
10.35
8.24
6.46
9.27
8.91
10.94
10.84
8.66
14.43
9.27
9.81
82
7.65
Gross margin%
10.98
12.35
13.60
10.87
12.31
13.52
12.23
12.48
10.20
8.80
18.69
12.23
12.27
70
8.91
Operating margin%
24.10
26.58
27.32
29.54
28.64
28.19
29.91
32.79
31.04
29.18
18.23
29.91
28.91
53
5.46
Net margin%
15.60
15.56
17.86
17.74
17.43
14.96
13.17
11.95
13.90
13.39
18.47
13.39
15.26
60
22.74
P/E ratio (avg)x
51.83
57.77
64.28
69.10
65.43
74.76
74.44
79.73
87.34
98.05
7.011
79.73
71.77
81
8.711
EV/EBITx
35.09
39.13
37.78
43.81
51.37
49.43
58.41
64.30
65.92
64.21
6.635
64.21
50.40
84
15.94
FCF yield (avg)%
18.98
16.85
13.94
13.94
11.51
10.19
12.18
13.48
13.80
13.12
12.54
13.12
13.64
80
6.18
FCF margin%
8.57
8.22
9.05
10.59
10.03
8.71
11.53
11.02
13.58
14.94
23.17
11.53
10.31
60
1.465
FCF / Net incomex
2.089
2.243
2.419
2.207
2.160
2.230
2.246
2.385
2.419
2.421
0.635
2.385
2.244
16
7.78
ROIC%
14.22
12.73
13.93
15.26
14.04
16.03
15.64
17.72
18.15
16.07
4.13
16.07
15.45
91
19.40
Return on equity%
18.00
20.61
20.09
17.48
16.74
16.08
13.43
12.23
11.21
11.86
4.95
12.23
16.41
18
4.13
Return on assets%
27.47
28.86
28.38
29.18
31.57
31.49
33.98
34.39
32.85
33.04
9.78
33.04
31.53
71
2.55
EPSNT$
5.81
6.33
6.53
6.59
7.16
6.67
6.80
6.86
6.80
6.51
2.64
(1.88%)
1.90%
—
11.67
EPS growth%
7.28
4.48
3.83
6.31
5.06
2.21
0.40
0.40
0.40
1.95
2.46
0.40
3.02
45
2.71
Bookvalue per shNT$
1.81
1.76
1.86
1.83
1.85
1.71
1.64
1.68
1.84
1.83
2.06
(0.27%)
0.25%
—
4.02
FCF per shareNT$
1.02
1.04
0.97
0.97
0.91
1.04
1.01
0.96
0.89
0.81
4.61
(2.43%)
(2.33%)
—
5.52
Dividend per shNT$
5.91
6.41
6.26
6.33
7.27
8.39
9.82
11.14
12.91
15.25
4.80
15.97%
10.57%
—
16.40
Div yield (avg)%
7.82
8.18
5.45
6.15
3.34
5.53
6.51
5.08
7.36
5.58
6.75
5.58
5.87
5
9.51
Payout ratio%
13.42
15.65
17.77
17.21
14.50
15.93
15.90
13.76
16.65
19.53
22.72
15.93
15.92
68
63.11
Shares (diluted)M
77.84
77.49
71.69
74.38
73.02
76.47
82.31
75.30
73.92
72.92
63.72
(0.03%)
(0.91%)
83
12.86
Buyback yield%
8.21
7.32
10.28
8.45
8.29
6.70
5.37
5.39
4.32
4.70
25.86
5.37
7.01
28
1.509
D/E ratiox
0.794
0.886
0.913
0.852
0.756
0.806
0.852
0.772
0.792
0.726
1.564
0.792
0.800
81
762.3
Enterprise valueNT$M
266.7
304.9
335.7
369.4
412.8
432.6
459.9
495.7
529.7
584.9
483.0
7.22%
7.16%
15
0.582
LT debtNT$B
0.708
0.811
0.891
0.903
0.856
0.863
0.953
0.956
1.023
0.960
0.513
2.33%
3.73%
37
Cost of revenue
(0.01%)
0.97×
Operating expenses
1.15%
1.09×
Goodwill & intangibles
15.90%