237.5
RevenueNT$M
293.3
293.1
299.5
308.5
318.0
327.9
327.8
336.3
350.3
355.1
252.0
2.23%
2.10%
76
27.47
Revenue growth%
9.95
9.71
10.71
9.89
11.96
10.81
9.18
11.83
13.87
16.63
12.39
11.83
10.76
35
7.86
Gross margin%
12.73
10.93
11.12
13.47
13.53
15.04
13.20
15.26
12.99
13.08
2.39
13.20
13.14
59
3.43
Operating margin%
19.50
19.14
17.07
18.62
18.12
20.93
20.64
21.54
19.56
19.34
20.13
20.64
19.42
8
18.24
Net margin%
9.65
10.52
8.75
8.28
5.47
7.36
7.35
8.63
8.38
7.68
5.09
7.68
8.33
24
29.29
P/E ratio (avg)x
23.44
24.79
22.70
19.69
18.78
20.39
19.40
21.02
21.28
21.17
14.97
21.02
21.10
87
9.728
EV/EBITx
24.55
26.69
27.97
29.36
30.70
33.03
32.72
34.42
30.60
32.80
28.05
32.80
30.65
44
28.17
FCF yield (avg)%
16.27
15.24
15.70
15.30
13.07
12.29
13.56
15.94
18.07
16.72
10.72
15.94
15.50
8
26.91
FCF margin%
10.14
12.59
14.09
15.19
17.33
15.17
13.32
10.77
10.87
11.39
18.19
11.39
12.96
17
0.728
FCF / Net incomex
0.720
0.749
0.798
0.846
0.820
0.850
0.837
0.786
0.782
0.861
0.380
0.837
0.809
21
9.91
ROIC%
13.70
16.64
17.43
20.13
20.72
22.48
19.88
18.55
18.86
17.41
29.44
18.86
18.70
37
7.63
Return on equity%
25.97
23.82
26.21
26.74
27.43
27.33
26.54
27.43
30.14
27.99
8.85
27.43
27.03
29
22.49
Return on assets%
19.00
21.15
20.03
23.01
23.38
21.04
22.28
25.14
25.32
23.11
2.46
23.11
22.65
16
2.15
EPSNT$
4.26
4.19
4.23
4.91
5.51
5.36
5.58
5.16
5.79
6.37
2.40
2.93%
3.66%
—
19.47
EPS growth%
7.01
7.67
10.19
8.85
10.36
7.53
9.08
7.82
10.52
12.86
22.65
9.08
8.97
78
3.62
Bookvalue per shNT$
1.96
1.95
1.87
2.06
2.10
2.46
2.52
2.52
2.63
2.64
1.05
4.73%
4.59%
—
1.05
FCF per shareNT$
5.13
5.33
5.33
5.63
6.09
6.76
7.38
7.47
6.88
6.52
1.01
1.38%
3.48%
—
2.10
Dividend per shNT$
1.90
1.80
1.75
1.96
2.15
1.94
2.06
2.35
2.17
2.26
1.05
0.98%
2.43%
—
23.09
Div yield (avg)%
10.92
10.71
10.92
13.82
15.29
17.92
19.77
19.40
20.91
23.30
27.68
19.77
16.60
48
14.36
Payout ratio%
13.25
14.58
16.06
13.48
12.35
15.17
12.47
10.95
11.20
9.61
17.87
11.20
12.86
45
96.38
Shares (diluted)M
99.08
105.4
102.8
101.4
109.9
104.7
96.61
85.97
89.15
81.92
96.16
(5.70%)
(2.34%)
43
20.51
Buyback yield%
27.17
24.27
22.22
20.11
21.00
21.55
23.32
20.68
23.24
22.23
19.04
22.23
22.23
70
1.193
D/E ratiox
1.123
1.232
1.196
1.318
1.305
1.518
1.659
1.639
1.552
1.572
0.399
1.572
1.418
71
278.1
Enterprise valueNT$M
153.8
142.8
129.1
117.1
108.2
105.1
95.29
103.5
95.21
104.5
135.7
(0.70%)
(3.31%)
24
317.2
LT debtNT$M
121.4
130.9
154.7
156.6
178.0
199.9
235.9
243.8
242.8
257.4
225.7
7.65%
7.74%
47
Cost of revenue
2.10%
1.00×
Operating expenses
2.47%
1.04×
Property and equipment
17.53%
Cash and investments
16.61%