0.977
Revenue¥B
1.094
1.127
1.145
1.139
1.179
1.169
1.214
1.227
1.237
1.244
1.092
1.08%
1.55%
85
23.01
Revenue growth%
29.34
30.91
32.98
33.85
35.36
37.86
36.97
34.63
33.44
33.22
17.89
34.63
33.64
42
18.84
Gross margin%
24.02
26.04
26.59
29.14
30.07
29.33
31.59
31.60
29.69
29.10
12.99
29.69
29.24
92
7.95
Operating margin%
26.73
29.71
28.49
28.94
30.48
28.83
26.98
24.63
24.68
26.42
16.38
26.42
27.74
66
18.99
Net margin%
16.04
15.07
14.91
13.60
16.12
16.70
14.01
14.93
13.75
13.70
3.14
14.01
14.92
89
22.22
P/E ratio (avg)x
74.25
87.46
102.1
109.2
107.1
113.0
122.7
125.2
131.8
144.4
10.18
125.2
111.1
94
27.37
EV/EBITx
8.986
9.301
9.309
9.395
9.782
9.835
10.15
11.32
12.96
14.26
27.08
11.32
9.808
52
20.34
FCF yield (avg)%
10.19
7.23
7.51
10.20
10.67
11.19
9.82
10.93
10.69
12.78
10.80
10.93
10.43
48
8.83
FCF margin%
4.94
5.70
7.35
6.60
9.54
11.62
12.24
13.74
16.25
17.67
10.60
13.74
10.58
13
0.877
FCF / Net incomex
0.906
0.995
0.949
0.870
0.763
0.724
0.741
0.747
0.783
0.775
0.443
0.747
0.779
63
22.21
ROIC%
24.29
22.61
20.86
20.45
22.73
25.57
26.07
23.53
21.20
19.90
2.31
23.53
22.67
32
27.01
Return on equity%
18.61
17.43
15.13
15.05
16.81
16.05
16.74
14.16
14.61
12.18
4.73
14.61
15.59
76
27.75
Return on assets%
1.13
2.76
4.16
6.09
4.91
1.96
1.25
0.40
0.40
2.25
22.12
1.25
2.10
16
0.55
EPS¥
1.51
1.68
1.53
1.64
1.78
1.83
1.65
1.81
1.66
1.66
0.57
(1.48%)
1.07%
—
8.28
EPS growth%
21.26
22.76
25.26
25.24
22.99
20.06
22.40
22.83
21.78
20.89
18.68
21.78
22.58
87
1.08
Bookvalue per sh¥
1.54
1.53
1.69
1.65
1.82
1.85
1.98
1.96
2.14
2.40
0.99
5.73%
4.63%
—
1.55
FCF per share¥
0.95
0.97
1.05
1.07
0.97
0.89
0.83
0.85
0.90
0.89
0.82
(1.79%)
(0.77%)
—
1.92
Dividend per sh¥
0.89
0.94
1.06
1.07
1.22
1.21
1.26
1.46
1.71
1.76
1.25
7.65%
8.70%
—
12.28
Div yield (avg)%
10.79
10.81
11.67
10.30
7.71
5.43
3.97
3.28
5.83
3.73
12.71
3.97
6.77
11
17.63
Payout ratio%
4.09
5.67
4.48
2.58
5.43
7.93
5.96
8.51
6.30
7.72
17.02
7.72
5.81
63
228.7
Shares (diluted)M
331.0
346.0
352.5
379.2
372.7
375.3
450.9
515.2
507.9
587.3
224.9
9.52%
6.05%
41
15.76
Buyback yield%
25.05
22.81
22.74
22.25
19.79
20.18
18.16
16.87
14.14
16.97
6.50
16.97
19.99
61
0.445
D/E ratiox
0.277
0.279
0.295
0.314
0.297
0.302
0.343
0.336
0.347
0.400
1.330
0.343
0.308
59
948.5
Enterprise value¥M
541.0
567.8
646.9
656.2
620.5
628.8
611.9
556.4
612.9
591.4
525.9
(0.96%)
1.66%
43
664.6
LT debt¥M
274.4
298.4
275.5
284.0
260.6
253.8
225.7
238.1
221.1
190.0
334.8
(6.12%)
(4.27%)
83
Revenue
¥1.244B
1.55%
1.00×
Cost of revenue
¥747.2M
1.77%
1.02×
Operating expenses
¥171.8M
1.64%
1.01×
Spread over hurdle
39.16%