508.9
RevenueNT$M
750.6
765.4
786.4
803.0
812.1
847.7
866.2
884.5
896.3
920.6
531.9
2.54%
2.14%
29
9.01
Revenue growth%
16.54
15.43
12.89
10.18
13.15
14.96
17.45
20.25
22.49
20.52
5.49
20.25
15.98
33
9.03
Gross margin%
17.34
18.36
17.56
18.05
20.07
19.27
16.37
17.32
17.52
17.31
11.81
17.32
17.54
93
23.18
Operating margin%
13.66
11.32
10.08
8.30
7.63
8.45
11.04
9.54
7.45
8.79
19.44
8.79
9.16
47
7.79
Net margin%
4.68
4.45
6.51
7.57
10.49
7.97
8.26
5.29
2.39
1.43
22.53
5.29
5.90
74
36.62
P/E ratio (avg)x
26.59
25.61
23.57
24.54
27.25
28.63
30.35
31.72
33.05
31.07
26.70
31.07
27.94
26
31.80
EV/EBITx
29.68
28.87
30.55
31.22
31.53
34.37
31.63
34.51
36.83
33.75
26.78
34.37
31.58
78
24.96
FCF yield (avg)%
19.68
17.39
18.09
20.02
17.86
15.72
14.38
13.23
14.68
13.47
6.24
14.38
16.56
75
18.81
FCF margin%
26.26
24.00
24.03
22.44
21.45
21.26
22.19
22.22
24.56
23.82
6.93
22.22
23.13
94
1.254
FCF / Net incomex
1.331
1.363
1.557
1.719
1.732
1.755
1.898
2.064
2.053
1.918
0.929
1.918
1.743
72
18.36
ROIC%
1.59
4.30
3.13
4.18
6.93
4.71
4.74
3.30
1.24
3.05
13.71
3.30
3.74
24
22.82
Return on equity%
19.08
19.06
20.50
18.87
18.55
17.29
18.69
20.94
20.41
19.84
3.05
19.84
19.07
37
8.91
Return on assets%
26.50
25.91
28.17
27.54
27.73
29.99
27.45
25.18
24.14
26.83
22.10
26.83
27.14
32
3.41
EPSNT$
5.22
5.86
6.81
6.72
7.16
8.16
9.01
10.07
10.75
10.60
3.66
8.18%
7.65%
—
23.14
EPS growth%
29.77
29.84
32.18
33.78
35.71
37.39
36.28
38.28
39.69
38.15
12.36
38.15
36.00
48
1.58
Bookvalue per shNT$
2.47
2.35
2.31
2.32
2.24
2.48
2.53
2.82
3.08
3.04
1.45
6.28%
3.54%
—
1.45
FCF per shareNT$
2.76
2.40
2.61
2.50
2.59
2.47
2.69
2.89
2.71
2.61
2.30
0.19%
(0.17%)
—
1.64
Dividend per shNT$
4.11
4.51
5.31
6.31
7.53
7.78
8.36
8.70
9.23
9.68
1.60
5.17%
9.42%
—
17.94
Div yield (avg)%
14.98
12.86
12.19
15.13
14.60
12.92
13.98
16.84
19.55
20.98
26.31
16.84
14.79
69
29.53
Payout ratio%
20.03
22.31
24.74
25.63
28.40
28.39
26.72
26.44
28.89
27.47
22.30
27.47
26.58
50
67.61
Shares (diluted)M
94.12
106.1
128.2
136.0
132.9
136.4
142.8
169.6
165.6
197.8
67.17
8.28%
7.43%
53
28.33
Buyback yield%
30.76
29.76
31.20
34.10
31.37
30.37
28.98
28.39
29.41
27.81
27.51
28.98
30.06
84
1.610
D/E ratiox
0.492
0.473
0.499
0.471
0.485
0.453
0.429
0.405
0.351
0.339
0.529
0.405
0.462
46
0.507
Enterprise valueNT$B
0.835
0.864
0.880
1.015
1.106
1.140
1.244
1.162
1.111
1.170
0.100
1.12%
4.02%
68
66.98
LT debtNT$M
548.5
530.2
590.5
586.8
546.4
547.6
502.4
557.7
549.8
507.8
104.2
(1.46%)
(0.22%)
62
Cost of revenue
2.14%
1.00×
Operating expenses
2.15%
1.00×
Property and equipment
14.82%