595.0
RevenueNT$M
480.1
487.1
481.5
488.7
489.4
488.0
503.1
511.3
526.5
519.9
656.8
1.22%
0.75%
39
14.20
Revenue growth%
16.11
15.75
13.52
10.75
13.41
13.33
16.04
18.24
19.29
18.71
11.75
18.24
15.90
54
17.96
Gross margin%
0.40
2.29
0.40
0.40
2.22
1.72
1.12
1.76
2.33
0.71
11.63
1.72
1.42
76
20.93
Operating margin%
11.56
13.57
14.27
12.77
13.79
16.20
14.60
12.11
11.37
11.68
10.99
12.11
13.17
23
8.41
Net margin%
18.96
20.14
22.00
23.16
22.82
25.79
23.02
24.25
25.34
24.89
18.18
24.89
23.09
88
13.71
P/E ratio (avg)x
16.41
15.32
14.76
13.86
14.53
13.79
12.75
13.34
14.92
16.72
35.06
13.79
14.64
29
27.18
EV/EBITx
21.30
23.60
21.93
22.37
22.46
23.96
25.27
26.64
28.91
30.77
22.68
26.64
23.78
33
11.24
FCF yield (avg)%
5.35
5.10
7.50
7.62
7.37
7.22
8.14
9.07
8.34
10.92
15.50
8.34
7.56
65
16.90
FCF margin%
1.32
4.07
1.61
0.40
1.88
3.26
4.86
3.83
3.75
2.70
3.98
3.75
2.98
45
1.471
FCF / Net incomex
2.177
2.146
2.201
2.424
2.577
2.574
2.992
3.353
3.600
3.708
1.294
3.353
2.575
16
18.06
ROIC%
5.51
7.65
9.80
10.08
10.01
7.45
6.60
7.90
9.57
8.25
5.43
7.90
8.07
21
17.29
Return on equity%
8.02
7.19
7.28
6.26
3.30
5.69
6.27
8.51
8.20
9.35
14.11
8.20
7.24
59
25.90
Return on assets%
2.03
1.78
3.88
6.65
6.82
9.21
11.16
10.06
9.49
12.07
21.56
10.06
8.02
86
4.34
EPSNT$
3.61
3.48
3.33
2.97
2.90
3.14
2.78
3.09
3.23
3.36
4.44
3.02%
(1.40%)
—
16.25
EPS growth%
19.15
18.29
17.42
17.39
17.10
16.24
18.16
19.40
20.91
19.32
23.89
19.32
18.23
38
2.38
Bookvalue per shNT$
2.86
3.19
3.30
3.08
2.86
3.07
2.93
2.97
3.10
2.85
2.24
(0.08%)
(0.77%)
—
4.72
FCF per shareNT$
5.14
5.88
6.76
7.05
8.02
9.22
9.43
9.49
10.43
10.48
1.16
5.49%
8.49%
—
2.29
Dividend per shNT$
4.60
4.95
4.64
4.55
4.83
5.00
5.71
6.25
6.82
7.73
1.38
9.85%
6.83%
—
8.61
Div yield (avg)%
13.56
12.27
13.82
11.31
13.98
15.85
18.73
19.89
20.13
22.09
7.78
19.89
14.91
20
5.27
Payout ratio%
19.31
18.51
20.81
19.96
17.99
17.03
18.88
18.34
17.79
16.25
17.29
17.79
18.43
47
77.17
Shares (diluted)M
64.63
61.89
63.99
57.33
54.69
59.55
65.83
58.86
58.10
57.03
77.11
0.84%
(0.47%)
11
9.76
Buyback yield%
12.64
15.02
14.36
13.97
15.64
18.49
16.18
16.99
19.88
19.03
16.45
18.49
15.91
11
0.193
D/E ratiox
0.812
0.866
0.998
1.073
1.072
1.137
1.273
1.215
1.256
1.241
1.050
1.241
1.105
66
197.7
Enterprise valueNT$M
666.4
697.3
693.1
649.0
672.5
728.5
796.4
812.2
758.8
823.5
199.2
4.14%
1.90%
58
350.8
LT debtNT$M
647.4
715.1
637.8
648.1
691.3
634.4
587.4
593.7
548.4
614.5
62.51
(2.33%)
(0.30%)
67
Cost of revenue
0.71%
1.00×
Operating expenses
1.08%
1.03×
Property and equipment
19.60%
Cash and investments
17.48%