912.5
RevenueNT$M
647.7
681.4
724.6
753.5
780.1
812.8
860.7
905.1
949.3
976.3
953.5
4.59%
4.64%
35
5.62
Revenue growth%
0.40
0.40
0.51
1.55
1.79
4.51
6.41
7.74
9.37
11.54
13.53
7.74
3.15
94
3.46
Gross margin%
21.09
22.85
21.03
20.15
20.51
20.87
18.60
15.90
18.32
20.37
19.16
18.60
20.44
87
10.57
Operating margin%
27.73
26.24
27.33
29.50
31.56
30.22
28.59
26.00
27.91
28.72
24.96
28.59
28.25
39
28.32
Net margin%
24.92
25.92
27.46
28.85
29.06
26.42
25.57
24.96
24.24
22.16
23.69
24.96
25.75
28
35.54
P/E ratio (avg)x
8.034
8.986
9.279
9.991
10.33
9.694
10.22
11.51
11.22
12.41
37.90
11.22
10.11
85
13.54
EV/EBITx
19.14
21.59
22.62
26.06
30.66
30.08
33.27
37.86
43.31
41.01
29.48
37.86
30.37
6
22.10
FCF yield (avg)%
27.99
25.40
28.18
25.40
22.93
24.81
22.96
20.79
18.19
17.55
6.23
20.79
23.88
44
19.45
FCF margin%
24.80
25.43
23.50
22.01
22.26
20.40
20.28
20.86
21.09
22.26
27.99
20.86
22.13
30
1.223
FCF / Net incomex
0.331
0.345
0.392
0.448
0.446
0.508
0.500
0.465
0.502
0.542
0.822
0.502
0.456
36
7.53
ROIC%
28.35
26.65
24.44
25.83
28.72
30.88
31.06
31.95
31.43
29.33
18.94
31.06
29.02
41
2.01
Return on equity%
14.85
13.95
13.86
14.18
14.04
15.00
13.28
16.25
18.71
21.54
3.71
16.25
14.51
15
6.45
Return on assets%
6.54
8.63
8.35
5.84
8.32
10.36
8.51
10.61
12.72
15.02
17.65
10.61
8.57
18
8.46
EPSNT$
10.27
12.07
14.08
15.08
15.66
17.57
20.43
23.85
25.48
29.75
9.31
13.70%
13.12%
—
26.91
EPS growth%
36.00
36.17
33.26
32.46
30.87
28.43
25.52
22.82
25.60
23.17
28.75
25.52
29.65
54
8.21
Bookvalue per shNT$
6.41
6.00
5.34
5.09
4.40
4.23
3.87
4.06
3.79
4.13
7.40
(1.27%)
(5.69%)
—
5.72
FCF per shareNT$
4.79
4.46
4.80
4.26
4.04
4.10
4.48
4.25
4.63
4.13
7.31
0.44%
(0.47%)
—
2.95
Dividend per shNT$
10.87
11.08
11.11
10.16
10.07
9.53
10.87
10.92
10.77
9.80
8.22
(0.56%)
(0.54%)
—
27.25
Div yield (avg)%
27.84
27.27
25.96
23.76
26.50
24.18
26.96
27.73
26.61
27.78
7.92
26.96
26.79
82
28.15
Payout ratio%
7.16
6.21
6.53
7.95
9.23
8.53
8.09
10.61
9.85
9.15
6.58
9.15
8.31
6
67.45
Shares (diluted)M
56.87
56.14
53.39
47.46
43.23
45.21
39.03
36.74
37.47
39.19
67.80
(1.94%)
(3.06%)
45
22.57
Buyback yield%
34.17
31.69
31.91
30.82
32.16
30.33
32.93
29.97
27.57
26.56
27.61
29.97
31.25
34
0.209
D/E ratiox
1.392
1.492
1.453
1.445
1.362
1.590
1.538
1.652
1.828
1.771
0.907
1.652
1.515
91
0.744
Enterprise valueNT$B
0.885
0.915
0.871
0.953
0.980
1.018
1.184
1.362
1.573
1.684
0.630
11.45%
7.76%
67
306.3
LT debtNT$M
263.5
258.5
242.9
260.9
296.6
311.4
328.7
302.6
307.8
349.7
914.6
3.35%
1.85%
93
Cost of revenue
4.95%
1.03×
Operating expenses
4.37%
0.98×
Goodwill & intangibles
18.78%
Property and equipment
16.26%