224.5
RevenueNT$M
389.5
389.8
392.8
396.8
389.2
397.4
404.2
400.1
395.3
400.3
242.7
0.57%
0.37%
60
13.82
Revenue growth%
9.46
6.85
4.17
1.26
2.19
4.21
3.44
0.77
0.40
0.40
23.76
0.77
2.82
91
18.23
Gross margin%
22.32
21.67
21.44
19.78
21.88
24.45
24.67
25.98
28.05
28.58
15.88
25.98
23.39
29
19.51
Operating margin%
26.28
27.69
28.43
25.66
27.05
28.16
29.23
26.97
28.05
29.03
4.02
28.16
27.87
61
10.66
Net margin%
16.33
14.94
12.31
14.93
14.63
15.95
13.71
15.53
14.68
12.31
29.88
14.68
14.80
60
20.36
P/E ratio (avg)x
22.51
22.22
19.63
18.69
18.50
16.85
16.19
17.14
14.70
13.00
24.55
16.19
17.82
35
21.25
EV/EBITx
29.10
27.84
30.84
34.33
32.53
34.44
35.76
37.12
36.40
36.53
34.10
36.40
34.39
16
14.59
FCF yield (avg)%
15.97
14.51
16.88
19.69
21.01
18.48
20.08
22.49
22.73
23.51
9.14
22.49
19.88
41
19.90
FCF margin%
14.69
12.98
11.14
10.66
9.38
7.47
7.51
4.92
5.31
7.49
21.86
7.47
8.44
12
0.206
FCF / Net incomex
2.824
2.777
2.988
3.336
3.333
3.314
3.167
3.157
3.441
3.292
0.920
3.292
3.230
42
9.03
ROIC%
16.29
15.05
13.32
11.89
10.35
9.08
7.34
4.80
4.27
4.79
3.75
4.80
9.71
46
6.43
Return on equity%
26.97
27.22
24.48
24.19
26.41
24.61
25.34
22.89
21.72
21.92
29.19
22.89
24.54
44
11.29
Return on assets%
14.34
15.02
13.98
13.16
12.34
10.62
10.33
11.08
13.92
14.59
8.28
11.08
13.54
48
0.33
EPSNT$
2.74
3.30
3.68
3.73
4.00
4.20
5.00
5.50
6.46
7.63
0.34
13.78%
10.65%
—
10.61
EPS growth%
19.56
18.81
18.75
19.49
20.21
18.18
19.14
16.92
18.27
18.69
23.36
18.27
18.78
81
0.76
Bookvalue per shNT$
0.87
0.81
0.76
0.77
0.75
0.66
0.69
0.67
0.69
0.64
1.90
(3.03%)
(2.55%)
—
2.03
FCF per shareNT$
1.82
1.72
1.61
1.72
1.90
1.69
1.69
1.80
1.68
1.53
0.80
(4.18%)
(2.27%)
—
1.50
Dividend per shNT$
2.33
2.15
2.14
2.24
2.40
2.65
2.60
2.93
2.90
3.06
2.01
4.98%
3.11%
—
9.78
Div yield (avg)%
12.80
13.44
13.41
12.62
14.16
17.10
16.53
16.87
17.13
15.27
19.01
16.87
14.71
83
4.99
Payout ratio%
22.39
23.17
24.63
27.00
24.88
23.21
23.41
25.18
28.17
30.77
10.74
25.18
24.75
28
107.4
Shares (diluted)M
118.2
128.1
130.6
135.6
136.8
153.6
155.8
162.3
170.5
194.0
102.9
7.24%
4.63%
74
24.55
Buyback yield%
8.04
7.92
5.58
8.32
8.21
10.00
8.76
7.41
4.79
1.82
29.39
7.41
7.98
69
0.300
D/E ratiox
1.293
1.514
1.433
1.495
1.646
1.829
1.810
1.822
2.013
2.003
1.679
1.829
1.728
22
250.9
Enterprise valueNT$M
49.66
49.71
56.67
53.68
54.78
52.99
55.69
52.46
59.21
68.96
206.4
4.71%
3.78%
68
285.6
LT debtNT$M
219.2
200.6
208.0
206.4
210.6
197.5
187.2
165.5
148.8
135.4
135.4
(8.45%)
(4.99%)
70
Cost of revenue
0.28%
0.99×
Operating expenses
0.47%
1.01×