559.9
RevenueNT$M
634.1
640.2
653.8
641.4
654.0
661.0
670.5
659.1
674.4
670.9
573.8
0.51%
0.68%
50
14.24
Revenue growth%
12.12
11.00
9.23
11.07
13.94
15.20
15.44
17.45
18.79
20.76
17.23
17.45
14.57
20
3.43
Gross margin%
21.96
20.93
19.67
20.64
20.43
18.51
18.98
16.57
17.98
15.99
3.80
17.98
19.32
49
17.27
Operating margin%
18.32
20.06
19.20
19.95
19.33
20.88
22.92
24.70
23.78
23.86
2.62
23.78
20.47
61
6.90
Net margin%
30.87
32.62
34.21
34.81
37.80
36.40
34.71
34.64
36.98
39.37
29.85
36.40
34.76
75
32.15
P/E ratio (avg)x
48.90
46.11
44.07
46.52
52.59
52.67
53.44
57.99
59.48
57.51
20.04
57.51
52.63
93
36.01
EV/EBITx
20.93
20.08
17.94
18.72
20.33
19.58
20.87
20.41
19.67
20.63
26.08
20.41
20.21
61
17.76
FCF yield (avg)%
12.62
11.60
13.06
11.62
8.68
7.78
7.64
7.50
5.07
7.05
27.93
7.50
8.23
75
7.31
FCF margin%
6.65
7.27
7.03
7.80
10.27
10.04
10.81
9.65
12.15
15.03
17.39
10.81
9.85
42
0.440
FCF / Net incomex
1.570
1.691
1.758
1.901
1.966
2.209
2.566
2.912
2.847
3.261
0.466
2.847
2.088
44
11.99
ROIC%
5.03
7.73
7.67
6.03
3.20
0.92
1.92
4.43
4.05
3.22
5.44
3.22
4.24
60
29.06
Return on equity%
23.56
25.15
25.46
22.73
23.56
23.07
23.82
22.62
25.36
26.68
24.32
23.82
23.69
35
23.36
Return on assets%
0.40
0.40
0.59
3.26
0.63
0.40
0.40
0.88
2.74
0.40
17.77
0.40
0.49
11
1.98
EPSNT$
6.83
7.59
8.24
8.17
8.91
10.02
10.92
12.43
11.50
12.51
2.18
7.01%
6.32%
—
14.58
EPS growth%
22.49
25.00
23.63
26.48
27.11
24.17
25.07
27.39
25.15
22.56
21.34
25.07
25.03
80
4.71
Bookvalue per shNT$
4.28
4.59
4.10
3.59
3.53
3.02
2.60
2.69
2.76
2.92
2.91
(3.71%)
(4.12%)
—
3.65
FCF per shareNT$
1.25
1.26
1.31
1.36
1.45
1.55
1.53
1.49
1.43
1.36
1.03
(1.26%)
0.29%
—
3.61
Dividend per shNT$
4.25
4.47
4.44
4.44
3.83
4.10
4.36
4.24
3.71
3.47
3.33
(1.94%)
(2.23%)
—
10.64
Div yield (avg)%
12.58
11.06
9.14
11.09
12.59
11.31
9.23
7.40
7.80
7.70
20.40
7.80
10.14
73
6.47
Payout ratio%
6.84
5.85
4.64
2.09
2.78
2.22
3.36
0.68
0.40
0.40
15.74
0.68
2.50
29
49.34
Shares (diluted)M
72.02
78.42
92.47
93.02
105.4
120.0
118.8
121.0
144.8
142.1
47.02
6.16%
8.98%
26
23.37
Buyback yield%
16.21
13.52
13.77
12.47
14.32
15.39
14.71
12.50
15.11
12.17
19.36
14.71
14.04
52
1.586
D/E ratiox
0.410
0.438
0.389
0.390
0.396
0.374
0.360
0.313
0.304
0.267
1.305
0.313
0.382
90
110.7
Enterprise valueNT$M
629.2
685.7
686.7
625.0
552.5
533.6
540.9
494.9
440.4
424.3
565.4
(5.14%)
(4.65%)
12
0.726
LT debtNT$B
0.540
0.584
0.600
0.681
0.737
0.837
0.956
0.937
0.978
1.015
0.329
6.62%
7.54%
37
Cost of revenue
0.85%
1.02×
Operating expenses
0.20%
0.95×
Property and equipment
18.73%
Spread over hurdle
17.02%