340.1
RevenueNT$M
779.4
769.2
796.9
816.3
831.7
826.9
816.3
838.4
834.1
841.1
370.5
0.23%
1.13%
36
7.01
Revenue growth%
33.40
34.06
31.31
31.03
28.88
30.36
32.53
32.22
34.21
35.81
16.90
32.53
32.37
54
26.80
Gross margin%
14.37
13.08
10.95
8.90
7.20
8.52
6.75
7.10
4.51
2.82
19.91
6.75
7.86
55
4.75
Operating margin%
23.11
20.22
22.45
24.04
21.77
20.36
20.58
17.64
17.84
20.00
16.08
20.00
20.47
43
8.84
Net margin%
10.50
12.07
13.70
11.98
12.92
13.32
10.72
11.04
11.93
14.75
8.76
11.93
12.02
76
12.98
P/E ratio (avg)x
10.48
10.39
11.62
12.00
14.35
16.64
19.35
21.15
23.69
23.57
18.97
21.15
15.49
67
16.49
EV/EBITx
39.26
44.18
47.00
51.23
59.73
69.77
64.88
75.53
84.32
89.03
35.82
75.53
62.31
61
2.48
FCF yield (avg)%
16.41
15.65
17.39
17.62
15.76
17.25
18.37
20.51
21.26
22.17
26.90
20.51
17.51
50
18.21
FCF margin%
23.82
24.42
21.72
21.79
21.48
23.07
21.55
19.06
20.52
21.48
11.29
21.48
21.63
89
1.269
FCF / Net incomex
0.091
0.083
0.073
0.079
0.085
0.074
0.077
0.084
0.081
0.071
0.747
0.077
0.080
74
14.46
ROIC%
5.50
8.26
11.15
12.53
15.34
17.91
18.87
20.49
21.60
21.52
3.58
20.49
16.62
55
27.65
Return on equity%
17.65
15.76
13.70
11.06
9.92
11.97
9.46
7.47
9.58
7.01
19.63
9.46
10.49
28
21.36
Return on assets%
14.87
12.41
10.90
12.32
12.82
13.08
15.22
17.84
16.21
15.46
2.72
15.46
13.97
45
4.36
EPSNT$
2.85
2.79
3.01
3.08
3.31
3.13
3.50
3.46
3.56
3.43
4.80
0.75%
1.80%
—
5.05
EPS growth%
24.12
26.01
25.56
24.83
25.85
27.29
29.44
32.29
30.08
33.07
25.07
30.08
26.65
42
4.45
Bookvalue per shNT$
3.04
3.04
2.95
3.07
2.99
2.80
2.52
2.40
2.23
2.05
3.17
(7.22%)
(3.42%)
—
1.47
FCF per shareNT$
2.11
2.48
2.72
2.72
2.63
3.05
3.09
3.43
3.38
3.78
2.87
7.57%
7.00%
—
2.26
Dividend per shNT$
4.69
4.40
4.13
3.87
3.90
3.68
3.59
3.23
3.55
3.45
0.73
(2.40%)
(2.20%)
—
9.17
Div yield (avg)%
26.17
25.89
28.50
27.77
29.89
30.68
30.69
32.88
35.59
35.16
20.36
32.88
30.28
34
14.58
Payout ratio%
7.81
6.43
3.56
1.65
3.73
2.63
0.98
2.43
0.40
0.40
7.48
0.98
2.53
85
68.97
Shares (diluted)M
74.75
80.06
79.10
81.77
74.68
69.50
71.14
64.52
62.54
66.12
69.36
(2.40%)
(1.31%)
22
18.56
Buyback yield%
2.23
4.99
6.41
5.14
5.10
3.59
1.70
2.61
0.40
1.57
18.16
1.70
3.10
89
1.297
D/E ratiox
0.981
0.995
1.087
1.074
1.194
1.290
1.403
1.587
1.639
1.743
1.182
1.587
1.242
90
618.6
Enterprise valueNT$M
885.7
755.2
734.6
727.4
751.8
756.0
671.3
731.4
783.8
784.3
871.2
0.85%
(2.02%)
6
934.8
LT debtNT$M
439.0
409.4
397.2
408.3
376.2
374.8
407.3
359.2
384.1
336.9
944.9
(2.18%)
(2.88%)
42
Cost of revenue
1.12%
1.00×
Operating expenses
1.01%
0.99×
Goodwill & intangibles
17.03%
Property and equipment
15.06%
Spread over hurdle
(0.76%)