229.5
RevenueNT$M
302.5
304.8
310.4
319.2
317.1
322.2
322.9
331.5
339.1
339.4
248.7
1.37%
1.15%
45
4.13
Revenue growth%
30.35
30.37
29.84
27.28
25.97
25.04
26.64
26.89
26.77
28.84
26.84
26.77
27.08
45
19.72
Gross margin%
27.12
28.56
26.65
28.84
31.12
28.29
27.55
26.39
23.83
21.03
20.96
26.39
27.34
78
24.36
Operating margin%
7.17
9.83
12.43
15.26
13.12
12.66
12.93
10.26
7.87
7.80
13.47
10.26
11.35
79
11.44
Net margin%
15.69
14.75
16.79
19.36
21.80
18.94
18.67
16.73
17.57
19.18
3.66
18.67
18.12
91
35.51
P/E ratio (avg)x
6.247
5.806
5.848
6.066
5.958
5.428
5.994
6.199
5.707
5.088
7.541
5.707
5.903
18
12.31
EV/EBITx
12.44
11.32
11.88
11.42
10.56
11.75
12.47
13.92
13.91
13.31
29.43
13.31
12.16
69
21.63
FCF yield (avg)%
27.34
25.43
23.08
24.31
26.59
27.08
29.13
29.64
28.56
28.93
4.18
28.93
27.21
54
23.90
FCF margin%
8.83
10.32
10.33
11.82
10.08
12.02
10.37
10.14
13.10
10.65
4.94
10.65
10.35
43
0.737
FCF / Net incomex
0.549
0.575
0.530
0.550
0.506
0.516
0.529
0.493
0.495
0.460
0.927
0.495
0.523
27
26.10
ROIC%
17.50
20.29
18.95
17.00
15.09
16.51
16.69
19.38
17.23
19.17
6.39
17.23
17.37
12
21.75
Return on equity%
9.19
10.36
12.82
14.10
12.67
11.56
9.44
9.50
9.17
10.50
4.71
9.50
10.43
78
11.96
Return on assets%
19.37
19.71
16.85
17.54
19.87
20.90
23.01
20.78
22.22
23.62
6.55
22.22
20.32
87
2.70
EPSNT$
1.02
1.17
1.34
1.58
1.65
1.57
1.52
1.45
1.39
1.48
2.99
(2.11%)
5.16%
—
18.09
EPS growth%
2.31
0.83
0.40
0.40
0.40
2.03
1.77
4.55
4.21
2.00
10.63
2.03
1.88
73
0.92
Bookvalue per shNT$
2.78
3.01
3.21
3.25
3.24
3.16
2.78
2.77
2.88
3.06
4.10
(1.14%)
1.60%
—
3.34
FCF per shareNT$
3.08
3.41
3.31
3.06
3.38
3.68
3.84
3.92
3.72
3.41
3.71
0.14%
1.24%
—
1.59
Dividend per shNT$
3.39
4.00
4.51
5.00
5.10
5.14
6.01
6.13
6.40
6.66
4.01
5.49%
7.68%
—
3.42
Div yield (avg)%
4.20
2.56
2.54
0.40
3.24
5.59
7.35
7.56
9.04
7.72
28.93
7.56
4.90
21
28.32
Payout ratio%
5.98
7.12
9.38
10.51
11.12
8.61
6.12
3.93
5.83
8.13
19.20
6.12
7.62
35
62.34
Shares (diluted)M
94.38
95.85
102.6
111.2
124.4
120.5
126.7
123.8
116.9
131.5
63.69
1.11%
4.94%
92
16.45
Buyback yield%
0.40
1.97
2.49
0.40
1.97
3.39
6.09
5.62
6.05
4.78
29.00
5.62
2.94
28
1.484
D/E ratiox
0.396
0.427
0.431
0.404
0.409
0.465
0.476
0.550
0.517
0.509
0.866
0.509
0.448
94
73.20
Enterprise valueNT$M
173.9
200.8
219.5
244.6
237.4
242.1
252.8
260.3
300.8
343.3
123.0
7.66%
8.45%
43
363.2
LT debtNT$M
359.8
394.4
435.8
469.3
559.3
579.4
582.8
665.6
692.6
766.5
302.5
6.51%
9.42%
90
Cost of revenue
1.26%
1.01×
Operating expenses
1.23%
1.01×
Goodwill & intangibles
16.39%