104.8
RevenueNT$M
269.6
271.8
278.7
279.5
289.0
292.7
296.0
295.6
294.6
298.1
114.1
0.62%
1.09%
93
12.27
Revenue growth%
1.06
0.40
3.38
1.81
1.73
3.08
2.26
3.78
1.67
1.78
8.25
2.26
1.80
75
27.38
Gross margin%
7.43
8.96
10.54
10.94
8.02
9.56
11.40
10.00
12.64
11.13
24.88
11.13
10.27
36
15.21
Operating margin%
26.93
24.08
25.13
23.24
23.43
23.23
20.43
19.39
18.91
19.36
16.17
19.39
23.23
62
18.66
Net margin%
17.46
19.68
20.50
19.53
19.49
22.28
24.98
23.71
23.73
22.61
15.16
23.71
21.39
63
14.84
P/E ratio (avg)x
32.06
28.54
29.25
31.90
31.96
30.31
26.45
27.25
27.12
26.44
8.097
27.12
28.89
79
9.535
EV/EBITx
45.93
44.89
51.61
57.97
62.82
69.82
72.42
82.06
75.41
75.50
35.31
75.41
66.32
73
6.94
FCF yield (avg)%
20.23
22.85
24.12
25.52
25.92
28.25
28.12
28.12
27.14
26.44
9.65
28.12
26.18
40
7.80
FCF margin%
22.50
24.91
26.22
29.09
29.45
27.68
25.59
23.42
21.08
22.55
18.91
23.42
25.25
94
0.278
FCF / Net incomex
2.355
2.490
2.596
2.999
3.005
3.627
3.930
4.546
5.335
5.973
0.553
4.546
3.316
86
18.52
ROIC%
2.68
5.60
4.31
4.86
2.85
2.19
1.76
0.40
1.57
2.35
18.67
1.76
2.52
42
24.78
Return on equity%
20.82
21.82
22.10
21.38
23.60
26.51
27.06
27.72
27.53
24.92
2.29
27.06
24.26
7
22.88
Return on assets%
25.94
24.87
24.05
26.27
28.13
30.20
32.68
32.74
35.41
33.88
19.72
32.74
29.16
12
1.02
EPSNT$
1.41
1.42
1.60
1.80
1.79
1.86
1.89
1.94
1.90
2.13
1.08
3.49%
5.92%
—
19.58
EPS growth%
21.27
21.32
22.25
21.13
23.09
22.88
25.49
28.36
29.88
32.18
23.44
28.36
22.99
30
0.16
Bookvalue per shNT$
0.28
0.32
0.34
0.35
0.35
0.37
0.44
0.43
0.47
0.55
0.72
9.49%
7.08%
—
0.55
FCF per shareNT$
0.51
0.61
0.65
0.73
0.83
0.91
1.03
1.14
1.13
1.16
0.28
7.00%
9.55%
—
0.87
Dividend per shNT$
0.41
0.36
0.35
0.34
0.30
0.27
0.29
0.30
0.32
0.35
0.20
2.91%
(1.19%)
—
5.13
Div yield (avg)%
20.12
20.43
20.84
23.06
25.15
26.28
25.49
26.48
27.15
24.95
26.69
26.28
25.05
84
11.81
Payout ratio%
23.31
23.26
25.27
24.80
26.42
28.56
29.05
30.02
31.03
28.69
4.08
29.05
27.49
89
76.89
Shares (diluted)M
88.24
96.31
109.1
119.7
126.0
143.7
169.0
197.7
190.4
199.1
76.81
9.58%
8.92%
23
17.77
Buyback yield%
12.97
11.34
8.94
10.99
13.44
15.57
15.98
16.44
14.11
13.80
23.27
15.57
13.62
83
1.628
D/E ratiox
0.660
0.634
0.756
0.732
0.701
0.766
0.894
1.048
1.170
1.324
1.767
1.048
0.761
78
176.4
Enterprise valueNT$M
323.1
313.3
348.9
368.2
404.9
380.8
417.4
483.7
545.7
579.7
245.3
7.44%
6.41%
14
103.6
LT debtNT$M
375.9
416.4
453.2
472.4
453.4
519.3
579.6
569.2
634.9
649.2
95.48
7.44%
5.85%
27
Cost of revenue
0.87%
0.98×
Operating expenses
2.01%
1.09×
Property and equipment
17.11%