0.215
Revenue¥B
0.814
0.863
0.901
0.927
0.975
1.026
1.051
1.073
1.133
1.169
0.225
3.69%
3.89%
56
19.55
Revenue growth%
23.56
24.06
25.05
23.04
25.76
28.56
28.57
27.56
24.77
23.94
29.47
27.56
24.91
87
19.77
Gross margin%
21.64
24.52
21.82
24.39
23.22
22.10
21.79
24.02
24.99
22.93
14.86
22.93
23.07
35
9.49
Operating margin%
9.91
11.25
10.14
11.41
11.50
10.54
10.29
9.44
10.48
9.65
9.01
10.29
10.38
70
5.64
Net margin%
11.85
11.11
14.08
13.04
11.93
13.77
14.03
14.14
16.01
18.99
18.62
14.14
13.90
49
30.29
P/E ratio (avg)x
26.37
26.15
27.88
31.92
30.74
33.22
39.41
41.52
46.45
44.88
14.52
41.52
32.57
43
28.32
EV/EBITx
57.95
61.50
66.19
64.34
76.72
87.85
89.78
91.72
90.85
100.2
14.49
90.85
82.28
90
25.07
FCF yield (avg)%
15.04
14.75
14.25
13.04
10.54
11.15
12.00
11.70
10.55
12.75
29.96
11.70
12.37
66
11.19
FCF margin%
0.40
0.40
0.53
0.40
0.40
0.40
2.78
4.92
3.87
5.89
3.22
3.87
0.47
60
0.422
FCF / Net incomex
1.480
1.478
1.585
1.796
2.031
2.238
2.125
2.005
1.852
2.111
0.444
2.111
1.928
66
29.63
ROIC%
21.82
20.79
19.68
22.33
19.41
18.27
17.02
14.38
16.06
18.74
18.39
17.02
19.08
76
21.54
Return on equity%
25.23
28.20
29.86
31.74
28.76
30.45
28.95
29.19
30.16
32.97
22.70
30.16
29.53
93
28.65
Return on assets%
18.35
19.84
18.80
18.16
20.41
19.61
19.44
20.54
21.96
19.78
6.45
19.78
19.69
51
1.47
EPS¥
1.80
1.93
1.86
1.63
1.43
1.38
1.30
1.21
1.16
1.25
1.55
(2.68%)
(4.26%)
—
15.66
EPS growth%
24.52
22.19
20.18
19.87
21.99
22.08
24.33
25.55
23.37
25.10
10.86
24.33
22.78
45
0.71
Bookvalue per sh¥
1.71
1.66
1.54
1.60
1.56
1.43
1.51
1.64
1.66
1.87
2.03
3.70%
1.15%
—
2.23
FCF per share¥
1.62
1.57
1.67
1.46
1.39
1.38
1.35
1.43
1.44
1.25
2.29
(2.14%)
(2.11%)
—
1.88
Dividend per sh¥
0.54
0.55
0.58
0.52
0.54
0.48
0.43
0.47
0.52
0.54
1.29
0.22%
(0.34%)
—
15.56
Div yield (avg)%
0.40
0.40
0.40
0.40
1.78
0.41
0.40
1.04
0.47
0.40
5.92
0.41
0.40
64
2.98
Payout ratio%
12.04
9.31
7.07
6.92
8.53
8.01
10.71
12.53
11.69
9.08
6.51
10.71
9.19
27
147.5
Shares (diluted)M
116.0
105.3
95.05
98.99
103.5
91.69
91.65
90.71
92.97
101.6
145.3
(0.37%)
(2.52%)
94
27.87
Buyback yield%
19.89
17.92
19.36
18.28
16.06
17.05
14.08
11.14
13.32
13.07
18.57
13.32
16.55
95
0.425
D/E ratiox
0.848
0.828
0.884
0.974
0.912
0.908
0.868
0.912
1.006
1.004
0.945
0.912
0.910
89
618.4
Enterprise value¥M
478.9
516.9
479.6
474.6
500.2
467.3
440.0
438.0
500.8
539.7
785.9
1.53%
2.17%
73
0.684
LT debt¥B
1.062
1.061
1.062
1.061
1.262
1.249
1.357
1.445
1.488
1.658
0.670
5.61%
6.23%
90
Revenue
¥1.169B
3.89%
1.00×
Cost of revenue
¥818.1M
3.89%
1.00×
Operating expenses
¥141.2M
3.32%
0.95×
Goodwill & intangibles
17.67%
Property and equipment
15.26%
Spread over hurdle
(1.38%)