225.8
RevenueNT$M
279.5
278.2
281.7
283.3
284.5
291.4
287.0
290.8
297.5
296.2
238.6
0.81%
0.44%
41
15.74
Revenue growth%
20.02
19.89
17.27
18.32
18.36
16.49
14.16
13.47
13.68
16.13
11.68
14.16
16.88
61
10.61
Gross margin%
4.67
6.60
8.89
11.46
11.97
13.19
14.62
16.84
14.57
13.15
3.43
14.57
12.56
90
19.64
Operating margin%
25.45
22.61
24.27
21.85
22.33
25.00
25.89
27.63
25.01
22.12
26.16
25.01
24.63
8
10.10
Net margin%
29.38
29.44
30.97
30.64
28.20
26.94
28.29
25.91
28.04
28.96
2.61
28.04
28.63
61
14.52
P/E ratio (avg)x
35.51
34.66
34.41
38.59
42.15
44.70
47.97
51.47
49.27
53.86
18.57
49.27
43.42
85
27.65
EV/EBITx
34.37
36.83
41.32
43.75
42.25
46.03
45.14
46.35
49.71
45.46
20.10
46.03
44.44
72
22.07
FCF yield (avg)%
26.13
24.94
27.76
25.78
25.42
25.47
27.11
26.43
23.86
26.60
28.26
26.43
25.95
16
8.97
FCF margin%
4.72
4.91
4.67
7.59
10.29
9.29
7.99
10.35
8.75
10.68
12.28
9.29
8.37
57
1.065
FCF / Net incomex
0.263
0.299
0.340
0.341
0.335
0.355
0.323
0.353
0.390
0.383
0.463
0.355
0.340
32
17.65
ROIC%
16.32
15.82
18.25
17.37
18.53
16.04
13.11
13.01
12.49
10.53
7.24
13.01
15.93
72
25.63
Return on equity%
9.41
9.51
10.72
8.44
9.82
7.49
7.44
9.06
7.34
9.67
2.49
7.49
9.23
26
24.08
Return on assets%
26.26
29.09
26.20
23.77
23.97
21.28
21.74
21.10
20.69
20.31
15.98
21.10
22.75
68
0.61
EPSNT$
3.22
3.30
3.08
3.35
3.76
3.98
3.72
3.99
3.82
4.43
0.65
3.33%
2.70%
—
25.15
EPS growth%
20.52
22.69
20.62
18.19
15.30
16.32
14.67
14.71
15.78
15.97
18.94
15.78
16.14
51
1.28
Bookvalue per shNT$
6.47
7.50
7.70
8.64
9.08
10.33
10.66
11.28
12.29
11.98
1.02
5.70%
8.35%
—
1.98
FCF per shareNT$
3.00
3.29
3.38
3.67
3.28
3.65
3.44
3.65
3.38
3.54
2.59
1.55%
1.38%
—
1.40
Dividend per shNT$
1.34
1.39
1.34
1.42
1.37
1.47
1.41
1.45
1.31
1.25
3.07
(1.78%)
(0.41%)
—
12.34
Div yield (avg)%
31.40
32.97
35.84
34.23
32.43
32.11
34.05
31.06
33.08
33.61
21.48
33.08
33.03
8
21.34
Payout ratio%
12.78
9.95
8.45
6.48
5.33
3.91
3.58
2.33
5.02
6.21
11.72
3.91
5.77
81
44.39
Shares (diluted)M
29.84
29.66
28.04
30.47
27.80
25.32
23.40
23.88
20.60
19.66
43.92
(6.70%)
(5.53%)
82
24.91
Buyback yield%
30.14
32.76
34.17
33.59
35.14
36.93
39.22
36.25
37.76
35.77
16.17
36.93
35.45
65
1.186
D/E ratiox
1.135
0.968
1.010
0.893
0.956
0.857
0.752
0.779
0.721
0.698
0.499
0.752
0.875
18
16.28
Enterprise valueNT$M
371.9
400.9
382.8
380.2
408.9
399.0
368.4
391.4
388.6
376.2
49.29
(1.65%)
0.22%
65
321.1
LT debtNT$M
226.4
259.7
256.0
249.8
294.0
337.0
322.8
374.3
404.6
382.1
294.0
5.38%
6.05%
7
Cost of revenue
0.31%
0.99×
Operating expenses
0.54%
1.01×
Property and equipment
18.79%
Goodwill & intangibles
17.12%