834.0
RevenueNT$M
617.8
642.4
646.1
658.9
661.8
666.8
668.4
695.7
699.2
703.0
921.4
1.21%
1.26%
94
7.12
Revenue growth%
20.43
22.12
24.80
23.40
22.02
23.49
23.11
22.95
24.21
23.57
27.87
23.49
23.25
32
23.65
Gross margin%
28.58
25.61
26.56
25.16
22.79
21.51
20.45
21.36
23.35
22.60
24.02
21.51
23.07
21
25.75
Operating margin%
23.52
25.64
24.24
23.87
21.92
21.07
20.44
22.67
23.19
22.37
26.28
22.37
22.93
59
20.61
Net margin%
28.46
25.90
25.27
26.96
29.49
30.75
30.63
33.04
35.59
32.71
16.91
32.71
30.06
64
34.15
P/E ratio (avg)x
20.95
21.33
25.53
28.37
30.02
30.09
31.38
31.93
32.68
33.02
32.87
31.93
30.06
18
10.45
EV/EBITx
22.37
25.86
24.61
27.99
30.78
29.78
33.19
32.67
35.23
36.75
32.27
33.19
30.28
45
15.02
FCF yield (avg)%
24.12
21.69
21.86
19.29
19.95
19.41
19.04
20.18
18.62
17.21
15.73
19.04
19.68
20
28.73
FCF margin%
18.62
18.39
16.39
13.48
11.49
12.48
11.07
9.55
6.75
6.62
7.46
9.55
11.98
37
0.560
FCF / Net incomex
1.310
1.488
1.587
1.609
1.739
1.685
1.868
1.701
1.578
1.726
1.529
1.701
1.647
69
24.00
ROIC%
8.55
8.15
8.98
8.35
9.48
9.85
12.40
12.42
13.32
14.21
5.20
12.42
9.66
15
5.33
Return on equity%
10.24
11.71
12.50
13.08
13.33
14.48
11.61
11.37
13.46
15.96
9.15
13.46
12.79
66
26.71
Return on assets%
25.15
24.13
24.89
26.72
24.58
21.74
22.00
21.39
22.31
24.74
20.90
22.00
24.35
45
2.31
EPSNT$
1.67
1.86
1.82
1.70
1.62
1.67
1.53
1.52
1.54
1.75
2.37
1.57%
0.07%
—
21.92
EPS growth%
5.56
7.24
4.94
3.81
4.49
6.33
5.01
4.29
3.02
1.05
25.88
4.29
4.72
17
1.05
Bookvalue per shNT$
1.67
1.97
2.01
2.13
2.00
1.92
2.12
2.42
2.69
2.75
0.89
6.56%
4.85%
—
1.16
FCF per shareNT$
4.03
4.15
4.80
4.68
5.02
4.89
5.35
5.21
5.79
6.87
1.52
6.49%
6.99%
—
0.75
Dividend per shNT$
2.37
2.17
2.19
2.37
2.43
2.44
2.10
2.04
1.96
1.82
2.26
(5.58%)
(2.85%)
—
9.16
Div yield (avg)%
3.50
5.87
4.01
3.35
5.99
3.59
1.52
0.40
3.12
4.87
12.95
3.12
3.55
85
22.64
Payout ratio%
28.29
30.11
31.44
34.32
32.21
30.81
30.98
32.05
31.18
28.37
12.59
30.98
31.08
16
166.0
Shares (diluted)M
185.0
171.8
182.0
176.8
163.5
168.2
165.3
179.0
189.8
198.9
163.9
4.00%
1.77%
19
21.29
Buyback yield%
15.90
17.86
20.02
21.29
20.46
18.23
17.57
15.56
14.67
14.54
28.74
15.56
17.71
70
1.683
D/E ratiox
0.795
0.861
0.819
0.892
0.890
0.815
0.810
0.750
0.799
0.845
0.547
0.810
0.817
9
141.8
Enterprise valueNT$M
418.3
468.2
448.6
464.3
529.2
521.3
499.8
547.3
630.5
680.0
777.1
5.14%
4.97%
69
610.0
LT debtNT$M
45.67
50.47
50.63
55.84
53.52
60.25
62.80
59.51
54.56
56.78
89.94
1.19%
1.87%
10
Cost of revenue
1.37%
1.01×
Operating expenses
1.15%
0.99×
Goodwill & intangibles
15.60%