30.47
RevenueNT$M
720.8
705.8
714.8
720.4
737.0
753.8
745.9
749.7
766.9
768.3
33.36
0.84%
0.65%
59
28.96
Revenue growth%
18.99
21.87
20.05
22.64
24.31
26.72
24.03
22.90
22.41
22.15
23.62
22.90
22.53
47
2.30
Gross margin%
13.22
15.58
13.93
16.56
16.85
17.12
15.22
15.62
18.21
20.53
24.36
17.12
16.09
57
4.09
Operating margin%
32.55
34.40
32.60
30.83
32.34
29.86
27.41
25.35
26.04
27.14
13.50
27.14
30.34
40
17.52
Net margin%
13.34
12.15
14.04
13.40
11.00
11.96
11.06
11.50
12.29
11.70
10.66
11.70
12.05
52
13.28
P/E ratio (avg)x
55.16
60.80
73.46
87.92
97.62
98.47
115.8
136.1
151.2
162.7
17.52
136.1
98.05
75
23.04
EV/EBITx
18.01
18.90
21.13
23.09
25.89
27.93
31.70
37.11
35.03
40.91
27.22
35.03
26.91
25
25.44
FCF yield (avg)%
13.49
12.66
10.94
13.08
14.64
13.39
16.26
16.88
14.44
15.66
8.50
15.66
13.97
69
12.99
FCF margin%
16.73
14.32
15.51
13.50
13.48
13.69
14.03
11.95
9.79
12.25
16.08
12.25
13.59
75
0.819
FCF / Net incomex
0.264
0.283
0.282
0.321
0.329
0.312
0.285
0.279
0.276
0.264
0.851
0.279
0.282
91
8.74
ROIC%
31.63
31.97
34.72
33.19
31.08
32.87
35.31
35.93
33.54
35.66
11.04
35.31
33.36
90
3.97
Return on equity%
12.51
10.27
9.74
9.95
7.07
4.49
6.71
9.37
7.34
6.71
24.90
6.71
8.36
79
21.64
Return on assets%
7.67
6.77
8.33
7.21
10.12
12.16
9.22
6.88
4.11
5.05
14.71
6.88
7.44
77
3.01
EPSNT$
1.02
1.10
1.13
1.27
1.25
1.26
1.20
1.29
1.34
1.48
3.17
3.44%
4.41%
—
25.26
EPS growth%
20.99
18.41
17.54
20.04
18.78
18.77
15.86
18.18
15.83
13.56
26.73
15.86
18.29
56
2.00
Bookvalue per shNT$
0.62
0.60
0.65
0.71
0.71
0.78
0.82
0.88
0.99
1.15
3.28
10.22%
7.32%
—
1.44
FCF per shareNT$
1.76
1.77
1.77
1.87
1.96
2.25
2.46
2.81
3.00
3.28
1.16
10.85%
6.99%
—
2.61
Dividend per shNT$
2.36
2.43
2.39
2.07
1.96
1.76
1.50
1.47
1.45
1.43
1.18
(6.15%)
(4.67%)
—
5.12
Div yield (avg)%
27.48
26.47
27.07
24.18
22.48
21.60
21.66
21.04
22.61
22.68
2.22
21.66
22.65
28
3.13
Payout ratio%
20.75
22.14
23.29
20.80
21.93
21.39
24.05
22.22
23.69
23.44
16.78
23.44
22.18
15
145.4
Shares (diluted)M
197.8
229.0
251.9
254.4
257.9
266.9
312.2
333.7
377.8
371.8
140.2
7.59%
6.31%
36
14.04
Buyback yield%
0.40
0.40
2.33
3.86
6.45
3.77
2.92
4.72
6.23
5.61
20.73
4.72
3.81
47
0.770
D/E ratiox
0.330
0.350
0.382
0.359
0.363
0.382
0.426
0.481
0.553
0.577
0.902
0.481
0.382
70
116.7
Enterprise valueNT$M
516.5
586.0
615.1
572.1
617.2
699.6
643.9
710.3
713.0
807.9
543.2
5.53%
5.81%
78
519.8
LT debtNT$M
402.4
472.0
538.6
573.9
600.8
698.3
701.2
818.1
775.8
820.2
83.95
6.42%
6.93%
56
Cost of revenue
1.07%
1.04×
Operating expenses
(0.10%)
0.93×
Property and equipment
19.59%