641.1
RevenueNT$M
521.1
528.8
547.0
552.8
566.0
588.4
608.2
634.3
663.5
686.8
673.4
3.95%
2.81%
33
21.72
Revenue growth%
7.53
4.90
5.66
2.84
2.92
1.63
0.40
0.40
2.64
4.64
21.57
1.63
2.88
41
3.05
Gross margin%
20.69
19.79
17.59
15.38
14.23
13.73
12.44
13.48
12.16
13.48
17.79
13.48
13.98
6
23.62
Operating margin%
29.60
30.14
32.48
31.95
31.33
30.25
28.64
28.60
26.22
23.38
25.04
28.60
29.87
32
21.87
Net margin%
9.34
6.65
6.51
7.74
8.60
11.04
8.65
9.03
9.01
6.90
13.23
9.01
8.62
89
11.01
P/E ratio (avg)x
30.74
35.25
39.10
44.29
41.95
45.28
46.03
42.81
49.50
54.57
36.70
46.03
43.55
19
18.04
EV/EBITx
19.40
19.03
19.14
17.64
20.00
20.62
21.55
23.33
25.55
25.98
31.43
23.33
20.31
93
6.21
FCF yield (avg)%
18.90
21.00
22.44
25.36
23.11
24.63
23.35
26.17
29.16
28.63
21.09
26.17
23.99
13
17.93
FCF margin%
27.69
30.32
28.91
26.76
26.95
25.86
23.81
22.33
23.39
20.70
25.00
23.39
26.31
63
1.452
FCF / Net incomex
1.509
1.536
1.581
1.604
1.489
1.498
1.512
1.587
1.568
1.723
1.519
1.568
1.552
72
12.53
ROIC%
11.79
14.77
14.98
13.51
16.41
16.25
14.54
11.77
14.02
15.86
20.30
14.54
14.66
75
9.71
Return on equity%
2.16
2.58
3.27
2.47
2.33
2.43
4.99
3.53
4.16
6.77
16.94
4.16
2.92
77
16.21
Return on assets%
24.96
26.16
24.90
24.39
23.51
24.65
22.51
23.46
25.08
24.10
16.49
24.10
24.52
57
1.51
EPSNT$
5.14
5.16
5.43
5.47
5.50
6.28
6.27
6.67
6.43
7.37
1.65
6.00%
5.13%
—
21.06
EPS growth%
14.88
15.35
15.32
16.65
16.28
15.82
17.71
17.48
16.36
15.67
16.87
16.36
16.05
84
5.34
Bookvalue per shNT$
5.29
4.78
4.24
4.39
4.09
3.78
3.66
3.62
3.32
3.15
1.20
(5.12%)
(5.20%)
—
7.25
FCF per shareNT$
5.15
5.13
5.15
5.32
6.13
6.60
7.35
8.31
9.56
9.01
6.51
8.01%
7.11%
—
6.68
Dividend per shNT$
3.55
3.74
4.06
4.54
5.04
4.99
5.46
5.31
5.39
5.76
6.54
2.70%
5.02%
—
6.15
Div yield (avg)%
13.02
13.04
13.56
15.61
17.56
14.70
14.79
13.50
15.45
17.65
29.70
14.79
14.74
25
5.42
Payout ratio%
7.89
8.58
7.60
4.82
2.64
0.40
0.40
2.38
0.75
2.37
6.18
0.75
2.51
9
68.98
Shares (diluted)M
86.24
92.97
105.2
100.2
101.0
102.6
108.6
110.4
115.4
114.1
69.76
2.47%
4.21%
46
28.54
Buyback yield%
29.93
32.63
35.17
34.96
34.71
35.38
37.22
36.28
37.28
38.02
7.08
37.22
35.28
64
0.574
D/E ratiox
0.686
0.753
0.812
0.878
0.911
0.999
0.994
1.105
1.204
1.286
0.824
1.105
0.953
36
0.813
Enterprise valueNT$B
0.575
0.652
0.765
0.865
0.889
0.912
1.065
1.083
1.280
1.525
0.256
11.41%
10.58%
36
83.28
LT debtNT$M
764.4
710.5
699.1
749.8
752.8
726.0
684.7
632.4
577.7
647.6
86.12
(2.96%)
(1.64%)
89
Cost of revenue
3.08%
1.03×
Operating expenses
2.05%
0.93×