27.31
RevenueNT$M
321.7
319.6
322.1
330.1
330.0
328.1
329.9
336.6
335.9
339.9
29.98
0.59%
0.49%
35
6.19
Revenue growth%
11.96
10.87
10.10
7.35
5.75
7.87
7.47
8.32
10.22
11.52
24.03
8.32
9.21
78
18.98
Gross margin%
4.37
6.48
9.28
10.03
9.02
9.99
12.05
13.02
12.51
13.43
6.47
12.51
10.01
34
18.79
Operating margin%
10.45
7.60
4.85
5.31
2.64
4.99
4.06
4.55
6.28
9.03
28.03
4.99
5.15
60
19.12
Net margin%
9.76
9.97
10.31
11.65
12.07
12.02
12.76
12.18
13.54
14.55
28.81
12.76
12.04
79
27.58
P/E ratio (avg)x
36.37
36.88
38.36
41.90
47.45
52.27
59.12
57.56
64.74
62.46
26.59
59.12
49.86
47
34.59
EV/EBITx
51.53
60.70
73.17
87.91
93.81
111.2
111.2
113.6
115.2
133.3
29.07
113.6
102.5
27
7.63
FCF yield (avg)%
26.33
28.15
26.16
24.85
24.56
22.39
20.84
20.70
19.53
16.81
12.19
20.70
23.48
88
17.97
FCF margin%
17.94
18.23
18.67
17.34
14.63
16.11
15.11
12.54
11.85
10.71
18.24
12.54
15.61
93
0.197
FCF / Net incomex
0.788
0.799
0.763
0.761
0.818
0.870
0.743
0.634
0.610
0.539
1.228
0.634
0.762
17
22.06
ROIC%
7.53
7.86
7.64
9.64
12.59
12.85
10.82
12.53
14.39
12.06
20.31
12.53
11.44
38
27.95
Return on equity%
21.07
22.34
25.31
25.42
23.13
20.27
23.25
20.94
20.60
17.61
8.88
20.60
21.71
89
6.05
Return on assets%
7.69
7.79
9.02
7.71
6.51
5.65
4.94
6.72
7.04
5.62
11.34
5.65
6.88
16
2.99
EPSNT$
5.48
5.73
5.60
6.00
6.14
6.62
6.34
5.92
5.97
6.36
3.20
0.73%
2.55%
—
12.59
EPS growth%
11.83
12.46
15.27
13.08
13.72
10.82
9.86
12.39
15.10
12.64
18.58
12.39
12.55
41
1.20
Bookvalue per shNT$
3.78
3.95
4.00
3.87
4.27
4.55
4.99
4.96
4.99
4.59
3.51
1.47%
1.27%
—
1.59
FCF per shareNT$
10.50
11.86
11.75
12.92
13.91
13.08
14.65
15.98
15.07
13.74
6.70
(0.23%)
3.21%
—
3.15
Dividend per shNT$
1.46
1.50
1.39
1.47
1.31
1.29
1.30
1.21
1.18
1.18
2.99
(2.16%)
(2.93%)
—
2.73
Div yield (avg)%
4.49
3.92
4.35
5.81
3.53
3.02
5.05
4.38
5.29
6.85
25.51
5.05
4.44
7
28.35
Payout ratio%
9.75
7.23
6.11
8.81
6.25
5.14
5.01
7.28
8.39
6.29
21.83
6.29
6.76
50
73.57
Shares (diluted)M
98.95
101.1
96.70
96.90
98.03
101.2
99.49
104.0
115.2
135.2
74.34
6.64%
3.13%
58
18.03
Buyback yield%
28.62
29.57
27.31
30.16
30.58
31.00
30.31
32.06
32.65
30.98
24.47
31.00
30.44
73
0.320
D/E ratiox
2.760
3.157
3.630
4.300
4.584
5.101
6.047
6.578
6.643
7.765
0.336
6.578
4.843
47
38.77
Enterprise valueNT$M
109.8
120.4
120.0
115.5
129.5
121.9
134.6
131.3
126.2
143.9
22.96
2.13%
3.99%
73
97.99
LT debtNT$M
286.6
283.4
271.7
285.4
317.3
363.2
383.4
418.4
423.8
452.9
314.1
7.38%
4.58%
14
Cost of revenue
0.28%
0.98×
Operating expenses
1.45%
1.10×
Goodwill & intangibles
17.02%