0.952
Revenue¥B
1.025
1.048
1.100
1.134
1.175
1.183
1.189
1.244
1.270
1.329
1.045
2.49%
2.80%
6
10.68
Revenue growth%
9.04
6.70
7.63
7.82
6.91
5.33
3.38
3.57
3.09
3.26
24.07
3.38
6.02
9
10.82
Gross margin%
16.12
15.16
13.82
13.81
14.06
11.73
13.80
13.70
16.02
13.43
2.40
13.70
13.82
93
26.02
Operating margin%
15.50
18.03
20.12
23.02
23.88
22.46
21.44
22.00
19.28
19.03
16.61
21.44
20.78
18
6.28
Net margin%
17.51
17.05
14.23
14.57
12.95
14.87
15.37
17.28
14.72
16.04
10.21
15.37
15.12
34
7.920
P/E ratio (avg)x
47.13
45.30
42.70
45.22
51.75
56.61
62.44
70.34
75.12
77.79
37.90
70.34
54.18
21
27.53
EV/EBITx
20.16
18.97
18.61
17.38
16.96
19.03
18.62
17.93
16.24
17.06
35.96
17.93
18.27
92
24.71
FCF yield (avg)%
24.64
22.29
24.13
24.05
21.36
23.15
22.15
23.92
26.21
24.28
26.52
23.92
23.98
48
16.13
FCF margin%
8.11
8.34
6.70
8.72
5.73
3.05
1.48
2.89
4.49
2.14
7.69
2.89
5.11
56
1.710
FCF / Net incomex
0.931
0.887
0.879
0.786
0.741
0.830
0.763
0.718
0.704
0.666
0.274
0.718
0.775
59
7.50
ROIC%
19.96
21.94
20.88
22.22
24.81
25.65
27.62
29.66
30.21
31.77
11.73
29.66
25.23
57
21.95
Return on equity%
19.76
19.43
18.24
18.22
15.98
13.06
10.27
11.96
9.59
8.78
24.52
10.27
14.52
22
15.50
Return on assets%
5.37
6.50
6.42
6.80
8.91
9.36
8.98
10.09
8.85
6.58
21.22
8.98
7.82
13
0.37
EPS¥
1.06
1.12
1.22
1.34
1.28
1.11
0.96
0.93
0.87
0.80
0.38
(9.01%)
(3.20%)
—
10.90
EPS growth%
27.42
28.34
30.24
31.10
33.73
36.20
34.67
37.46
38.21
36.38
20.17
36.38
34.20
93
1.03
Bookvalue per sh¥
0.74
0.85
0.95
0.96
1.09
1.04
0.99
0.99
1.13
1.11
0.45
0.42%
5.54%
—
0.68
FCF per share¥
0.46
0.49
0.49
0.43
0.43
0.45
0.44
0.42
0.43
0.43
0.50
(0.22%)
0.23%
—
0.93
Dividend per sh¥
0.47
0.45
0.46
0.46
0.52
0.52
0.57
0.65
0.76
0.84
0.74
10.06%
5.85%
—
17.21
Div yield (avg)%
4.23
3.14
3.08
2.81
0.43
3.12
5.89
8.44
11.41
11.06
26.62
8.44
3.69
46
14.88
Payout ratio%
4.40
4.32
4.03
5.78
5.14
7.21
4.83
1.97
0.40
2.06
27.06
2.06
4.36
27
472.8
Shares (diluted)M
333.5
289.0
256.7
222.0
239.6
213.3
183.8
167.9
180.7
153.0
476.4
(8.58%)
(8.60%)
90
22.02
Buyback yield%
20.95
23.49
21.96
19.11
21.74
21.25
19.37
22.18
24.62
26.50
12.03
22.18
21.85
51
0.448
D/E ratiox
0.879
1.021
1.033
1.068
1.017
1.108
1.202
1.160
1.158
1.177
0.946
1.160
1.088
15
334.3
Enterprise value¥M
526.4
588.7
566.6
584.6
658.7
662.3
773.4
812.3
838.0
974.0
888.5
8.14%
7.68%
85
0.945
LT debt¥B
1.237
1.280
1.380
1.451
1.475
1.637
1.638
1.639
1.670
1.564
0.930
1.17%
2.13%
61
Revenue
¥1.329B
2.80%
1.00×
Cost of revenue
¥714.5M
3.06%
1.03×
Operating expenses
¥163.7M
3.02%
1.02×
Spread over hurdle
27.21%