412.7
RevenueNT$M
820.8
819.9
849.3
860.7
877.2
907.5
923.9
957.5
969.2
968.0
433.9
1.99%
1.96%
28
3.57
Revenue growth%
22.54
24.87
23.41
24.15
22.50
24.72
24.82
22.67
20.12
18.02
9.72
22.67
23.04
47
14.92
Gross margin%
11.19
9.41
8.01
10.37
8.28
10.63
9.90
11.08
10.21
11.84
17.63
10.63
10.29
87
8.43
Operating margin%
20.10
18.83
20.76
23.62
20.98
22.23
24.29
24.50
22.99
21.64
4.44
22.99
21.94
38
13.20
Net margin%
27.03
25.55
27.54
25.60
24.03
23.77
25.56
23.38
23.72
26.44
13.26
23.77
25.55
90
7.864
P/E ratio (avg)x
25.40
24.31
26.31
25.33
26.98
24.93
24.23
21.85
21.18
19.36
29.60
21.85
24.62
34
18.93
EV/EBITx
19.35
17.47
18.11
16.15
17.22
18.00
15.72
15.92
15.96
14.46
15.04
15.92
16.69
51
16.17
FCF yield (avg)%
18.23
17.86
14.96
13.26
10.60
12.17
9.67
9.67
8.90
6.10
5.07
9.67
11.39
91
20.99
FCF margin%
11.25
13.58
14.39
16.57
17.71
17.63
17.15
20.12
20.54
19.23
9.80
19.23
17.39
56
1.791
FCF / Net incomex
1.901
2.053
1.925
2.051
1.929
2.051
2.026
2.274
2.426
2.588
1.478
2.274
2.051
92
7.27
ROIC%
19.29
17.41
19.02
20.06
18.22
18.09
20.81
19.38
18.63
17.30
19.24
18.63
18.82
38
11.17
Return on equity%
15.43
17.06
16.37
15.21
17.25
19.94
22.08
19.76
17.20
18.03
26.15
19.76
17.22
38
10.47
Return on assets%
20.24
21.47
22.69
25.16
26.66
24.98
27.22
25.33
25.74
23.20
22.93
25.33
25.07
51
3.05
EPSNT$
9.11
10.03
10.16
10.05
10.30
10.65
11.66
10.11
9.65
9.44
3.30
(1.73%)
0.65%
—
26.16
EPS growth%
15.10
17.35
18.92
17.13
15.68
15.42
14.72
16.95
14.86
15.34
23.38
15.34
15.55
77
8.71
Bookvalue per shNT$
4.17
4.55
5.08
4.63
4.99
5.23
5.85
6.07
6.31
6.50
5.05
5.41%
4.02%
—
9.88
FCF per shareNT$
2.47
2.56
2.32
2.51
2.46
2.19
2.36
2.44
2.71
2.71
4.70
2.02%
1.81%
—
2.62
Dividend per shNT$
5.69
5.48
6.14
6.44
6.51
7.27
8.14
7.66
8.14
8.29
6.38
4.94%
3.93%
—
22.27
Div yield (avg)%
15.53
12.87
14.67
15.40
13.00
15.47
15.28
13.40
14.47
11.71
22.40
14.47
14.57
91
15.90
Payout ratio%
30.09
31.91
32.27
30.40
28.23
28.49
31.42
34.42
31.76
29.87
28.13
31.42
30.91
89
68.32
Shares (diluted)M
98.39
94.64
92.70
110.6
107.2
122.0
141.7
141.6
136.1
146.5
67.39
6.43%
5.59%
77
20.12
Buyback yield%
17.77
20.50
23.38
25.89
26.68
29.51
28.46
28.66
30.42
31.36
11.23
29.51
27.57
91
0.620
D/E ratiox
1.337
1.490
1.619
1.526
1.643
1.605
1.609
1.749
1.966
2.259
1.659
1.749
1.614
20
472.6
Enterprise valueNT$M
612.7
660.0
617.2
639.0
625.8
556.0
595.1
587.6
574.8
611.9
697.7
(0.45%)
0.35%
34
141.6
LT debtNT$M
632.5
616.5
628.3
689.4
711.4
737.3
758.9
793.9
729.7
727.7
318.9
0.46%
0.77%
81
Cost of revenue
1.68%
0.97×
Operating expenses
2.57%
1.06×
Property and equipment
14.78%