0.507
Revenue¥B
0.964
1.009
1.042
1.079
1.094
1.109
1.116
1.161
1.214
1.247
0.553
2.64%
2.67%
52
12.53
Revenue growth%
5.75
6.02
6.96
4.42
2.63
5.38
6.76
5.86
8.39
8.47
16.20
6.76
5.94
7
23.28
Gross margin%
5.18
6.66
9.46
11.65
12.09
10.05
10.36
9.61
7.97
5.03
9.55
9.61
9.53
50
27.63
Operating margin%
30.60
32.83
35.47
34.72
34.93
36.59
37.31
35.09
37.74
38.80
28.46
37.31
35.28
94
6.91
Net margin%
7.13
5.41
3.07
0.61
3.00
2.31
0.40
1.11
2.03
1.37
19.47
1.37
2.17
38
21.75
P/E ratio (avg)x
25.97
24.31
23.19
25.22
27.42
29.54
26.77
29.65
27.66
29.17
34.63
29.17
27.10
47
16.80
EV/EBITx
50.43
52.97
61.65
65.58
71.60
77.59
76.86
87.49
92.73
90.32
21.57
87.49
74.23
12
22.64
FCF yield (avg)%
32.02
32.09
31.78
30.39
33.22
31.87
31.99
33.43
34.85
34.88
20.85
33.43
32.05
43
15.20
FCF margin%
11.74
10.44
11.99
11.66
9.17
8.67
7.65
7.00
4.94
4.61
12.93
7.00
8.92
66
1.493
FCF / Net incomex
1.228
1.061
0.963
0.884
0.955
0.853
0.879
0.885
0.956
0.879
0.739
0.879
0.920
94
9.47
ROIC%
24.26
23.54
26.25
25.57
26.22
23.56
25.37
23.18
25.57
28.19
28.61
25.37
25.47
26
28.81
Return on equity%
14.34
12.49
13.47
12.29
14.86
14.87
15.58
17.92
18.91
16.34
5.25
16.34
14.86
7
13.23
Return on assets%
10.78
11.97
9.17
9.69
8.19
10.60
10.73
7.76
5.40
7.28
13.07
7.76
9.43
8
1.69
EPS¥
0.60
0.55
0.56
0.51
0.46
0.49
0.45
0.44
0.41
0.40
1.80
(2.59%)
(3.29%)
—
3.15
EPS growth%
0.90
0.40
0.40
2.66
0.40
2.30
4.21
4.41
3.06
1.84
16.34
3.06
2.07
53
0.96
Bookvalue per sh¥
1.18
1.29
1.25
1.44
1.66
1.69
1.86
2.19
2.20
2.59
1.32
9.29%
8.55%
—
0.44
FCF per share¥
0.95
1.00
1.16
1.35
1.31
1.26
1.21
1.41
1.53
1.49
1.02
2.58%
6.08%
—
0.86
Dividend per sh¥
1.37
1.28
1.43
1.51
1.45
1.47
1.47
1.36
1.46
1.62
0.83
2.34%
2.39%
—
22.31
Div yield (avg)%
1.61
3.51
5.00
5.18
2.36
4.01
1.16
3.34
4.88
2.91
14.05
3.34
3.42
92
27.76
Payout ratio%
30.69
32.64
35.23
33.52
31.13
31.96
31.26
31.82
30.63
31.56
19.27
31.56
31.69
87
206.6
Shares (diluted)M
206.8
207.8
192.2
187.6
184.6
159.8
138.0
142.7
131.8
129.5
209.1
(6.85%)
(4.42%)
32
18.21
Buyback yield%
23.73
23.06
21.72
19.43
19.32
16.87
18.53
17.14
16.47
16.78
28.72
16.87
18.93
51
1.371
D/E ratiox
0.590
0.658
0.732
0.731
0.827
0.939
1.024
1.183
1.329
1.427
1.137
1.183
0.883
38
359.9
Enterprise value¥M
624.1
687.5
737.6
672.8
623.2
663.8
728.6
808.1
864.7
957.2
576.6
8.96%
4.95%
25
0.360
LT debt¥B
0.819
0.893
0.895
1.027
1.183
1.248
1.259
1.279
1.246
1.322
0.467
2.24%
4.06%
70
Revenue
¥1.247B
2.67%
1.00×
Cost of revenue
¥872.6M
2.67%
1.00×
Operating expenses
¥231.9M
2.79%
1.01×
Goodwill & intangibles
16.10%
Spread over hurdle
(1.85%)