1.094
Revenue¥B
2.442
2.541
2.641
2.678
2.753
2.887
2.905
2.927
3.065
3.076
1.146
2.25%
2.51%
24
10.87
Revenue growth%
33.35
33.19
32.48
32.58
31.54
30.57
32.73
30.43
30.86
33.43
2.01
30.86
32.53
77
24.61
Gross margin%
15.52
16.37
14.72
15.06
15.33
14.02
15.07
15.00
12.60
13.31
20.36
14.02
15.03
90
16.68
Operating margin%
16.83
16.43
18.57
20.82
19.99
21.04
19.56
22.12
24.51
26.72
10.93
22.12
20.40
91
22.95
Net margin%
13.17
14.47
13.08
13.20
15.52
18.30
16.57
14.93
15.96
15.29
20.29
15.96
15.11
88
28.60
P/E ratio (avg)x
66.75
80.70
95.25
109.6
129.8
155.0
154.1
171.3
197.0
232.6
24.94
171.3
141.9
28
28.93
EV/EBITx
32.06
37.26
42.42
43.02
48.84
54.27
56.48
65.30
63.53
63.77
27.95
63.53
51.56
74
20.24
FCF yield (avg)%
12.50
15.12
17.92
16.26
18.04
17.27
18.23
16.69
15.74
13.44
21.82
16.69
16.47
68
20.60
FCF margin%
24.65
24.07
25.38
27.48
27.00
25.10
25.00
24.55
24.38
23.43
6.83
24.55
24.82
17
0.186
FCF / Net incomex
0.316
0.336
0.362
0.316
0.303
0.283
0.260
0.241
0.206
0.223
1.767
0.241
0.293
71
24.74
ROIC%
16.09
17.57
18.69
21.07
22.59
24.62
23.44
23.92
21.07
21.59
7.44
23.44
21.33
12
23.67
Return on equity%
5.56
2.67
4.04
5.76
8.49
9.66
12.26
13.50
16.44
13.49
25.39
13.49
9.08
90
10.54
Return on assets%
4.13
5.89
5.61
5.70
6.75
7.11
6.84
4.29
1.67
0.40
16.79
4.29
5.66
33
5.40
EPS¥
7.80
8.27
7.28
7.95
8.04
8.08
7.73
6.97
6.14
6.61
5.82
(3.85%)
(2.89%)
—
9.10
EPS growth%
6.89
5.48
4.35
5.77
4.71
1.87
0.40
0.40
0.74
0.40
28.70
0.40
3.11
11
4.63
Bookvalue per sh¥
10.28
9.34
9.26
10.11
10.06
10.34
9.95
8.74
8.29
8.16
8.48
(4.09%)
(3.37%)
—
4.76
FCF per share¥
8.13
8.41
8.89
9.13
10.67
12.50
12.32
14.35
15.13
17.45
9.02
10.34%
8.03%
—
8.30
Dividend per sh¥
10.67
10.10
11.50
10.77
9.73
9.78
10.21
10.05
11.10
11.43
2.10
3.27%
0.39%
—
26.48
Div yield (avg)%
0.74
0.40
0.40
0.60
2.32
1.62
3.85
2.96
2.07
0.40
29.74
2.07
1.18
66
7.83
Payout ratio%
0.40
0.66
1.19
3.10
3.94
6.22
8.74
10.83
8.90
8.69
6.35
8.74
5.08
10
84.79
Shares (diluted)M
131.8
131.8
131.2
144.6
167.2
187.9
185.9
204.3
231.4
258.9
86.39
9.13%
6.96%
43
21.41
Buyback yield%
16.09
15.61
17.76
19.83
18.75
21.34
21.42
19.74
22.53
22.23
12.73
21.42
19.78
92
0.279
D/E ratiox
0.478
0.455
0.438
0.402
0.411
0.470
0.441
0.441
0.475
0.459
1.345
0.459
0.448
11
1.080
Enterprise value¥B
0.756
0.903
0.986
0.973
1.116
1.240
1.271
1.425
1.544
1.559
1.641
6.91%
7.82%
58
2.127
LT debt¥B
0.217
0.239
0.270
0.318
0.336
0.356
0.417
0.471
0.508
0.541
1.335
9.97%
11.25%
88
Revenue
¥3.076B
2.51%
1.00×
Cost of revenue
¥1.561B
2.59%
1.01×
Operating expenses
¥473.4M
2.63%
1.01×
Goodwill & intangibles
17.32%
Spread over hurdle
14.52%