274.4
RevenueNT$M
707.5
713.6
742.8
749.2
763.2
787.0
813.9
848.1
880.5
883.0
300.7
2.96%
2.52%
43
9.72
Revenue growth%
31.08
33.34
34.15
35.26
33.61
31.40
28.71
28.16
30.34
31.99
17.42
30.34
31.70
87
8.37
Gross margin%
10.89
13.73
11.56
13.66
14.97
13.29
15.23
15.25
12.98
13.13
13.57
13.29
13.48
6
5.85
Operating margin%
8.98
9.08
9.24
10.70
11.90
11.84
12.58
15.29
13.41
14.71
5.51
13.41
11.87
70
19.73
Net margin%
9.61
10.89
10.23
12.02
12.71
14.47
15.38
15.10
13.42
15.28
18.87
15.10
13.07
80
27.12
P/E ratio (avg)x
9.599
8.430
7.539
7.289
7.040
6.637
6.845
6.015
5.283
5.496
35.29
6.015
6.942
52
30.46
EV/EBITx
39.81
43.49
43.04
48.78
55.60
57.18
58.77
59.24
60.77
71.01
27.83
59.24
56.39
50
2.20
FCF yield (avg)%
30.08
32.81
34.93
32.57
34.79
37.25
39.15
40.67
43.66
42.33
16.03
40.67
36.09
79
23.47
FCF margin%
15.05
17.59
19.47
22.36
23.30
21.45
18.48
15.82
15.79
16.26
14.56
16.26
18.04
67
0.509
FCF / Net incomex
0.336
0.331
0.340
0.334
0.342
0.393
0.443
0.476
0.546
0.579
0.543
0.476
0.368
39
11.79
ROIC%
31.81
29.53
26.87
28.98
29.52
29.10
30.27
27.97
25.40
23.31
11.41
27.97
29.04
74
15.03
Return on equity%
29.49
31.66
31.71
34.48
34.08
35.93
33.91
36.59
39.32
38.39
20.48
36.59
34.28
92
17.82
Return on assets%
34.76
37.52
37.89
38.03
36.22
37.74
36.63
38.52
39.18
41.48
20.79
38.52
37.82
26
2.82
EPSNT$
3.03
3.45
3.51
3.78
4.18
4.28
4.17
4.92
5.48
5.67
2.87
6.32%
5.99%
—
3.15
EPS growth%
19.99
18.90
17.42
15.90
14.15
12.58
11.21
10.80
11.36
11.69
6.12
11.36
13.36
48
2.48
Bookvalue per shNT$
1.72
1.87
1.81
1.80
1.74
1.70
1.93
1.95
1.91
1.85
2.08
1.26%
0.49%
—
2.87
FCF per shareNT$
3.37
3.33
3.71
3.53
3.30
3.09
2.93
3.06
3.17
3.49
1.50
1.13%
1.36%
—
0.67
Dividend per shNT$
3.77
4.09
3.75
3.26
3.30
3.09
3.19
3.25
3.44
3.33
3.80
0.15%
(1.42%)
—
22.58
Div yield (avg)%
29.55
26.60
28.30
27.13
26.81
26.36
26.63
24.24
22.18
21.01
7.09
24.24
26.62
67
5.89
Payout ratio%
7.76
7.41
7.74
8.12
5.83
8.12
10.73
8.45
11.06
13.36
3.20
10.73
8.12
52
94.31
Shares (diluted)M
93.32
93.65
100.9
88.79
96.75
107.3
103.9
94.67
96.69
99.77
92.23
0.62%
0.59%
70
17.42
Buyback yield%
1.00
2.70
2.02
4.72
5.66
4.06
1.20
3.75
5.88
6.00
17.44
4.06
3.91
48
1.710
D/E ratiox
0.835
0.734
0.654
0.623
0.545
0.581
0.534
0.568
0.606
0.649
1.655
0.581
0.615
75
89.08
Enterprise valueNT$M
465.6
412.5
426.2
389.4
333.2
309.3
306.5
306.2
262.2
281.2
311.1
(3.34%)
(5.64%)
23
0.319
LT debtNT$B
0.856
0.805
0.896
0.924
1.020
1.090
1.145
1.131
1.070
0.981
0.237
(0.77%)
1.87%
92
Cost of revenue
2.83%
1.03×
Operating expenses
2.35%
0.98×