0.831
Revenue¥B
1.381
1.466
1.567
1.700
1.832
1.955
2.079
2.207
2.359
2.529
0.871
6.67%
7.16%
21
3.95
Revenue growth%
10.96
8.62
11.42
11.09
11.38
12.60
10.51
10.21
7.88
7.53
19.57
10.21
10.73
89
6.27
Gross margin%
13.45
13.04
12.05
14.90
16.96
16.01
16.00
14.24
11.66
13.19
6.13
14.24
13.84
23
29.55
Operating margin%
23.56
24.61
25.54
27.73
29.01
28.14
27.94
26.08
27.08
28.15
29.75
27.94
27.40
9
8.26
Net margin%
15.00
15.00
13.91
11.79
12.83
9.97
10.52
11.46
11.36
13.86
18.76
11.36
12.31
93
14.65
P/E ratio (avg)x
23.95
22.79
26.04
28.63
32.23
30.01
34.11
39.26
40.61
44.18
10.29
39.26
31.12
60
30.35
EV/EBITx
27.39
31.62
31.74
34.58
33.02
31.09
35.85
40.55
42.04
44.00
32.62
40.55
33.80
52
3.64
FCF yield (avg)%
10.91
8.77
8.93
11.09
10.82
12.68
13.47
16.17
15.05
14.95
28.82
14.95
11.88
88
29.85
FCF margin%
11.23
9.82
9.99
7.70
5.84
4.79
4.77
2.41
4.84
5.50
25.76
4.79
5.67
69
1.575
FCF / Net incomex
0.151
0.148
0.151
0.139
0.152
0.168
0.160
0.170
0.163
0.171
1.349
0.168
0.156
43
4.40
ROIC%
25.46
26.20
29.02
27.40
24.41
22.52
22.70
25.52
23.61
25.88
8.58
23.61
25.49
15
5.23
Return on equity%
22.64
21.38
24.21
26.49
24.95
23.95
23.76
22.72
21.18
19.94
10.45
22.72
23.24
89
16.04
Return on assets%
2.96
3.03
4.90
2.58
4.46
3.06
3.06
2.02
1.22
2.46
27.22
2.46
3.00
76
0.96
EPS¥
1.84
1.95
2.28
2.68
2.74
3.09
3.12
3.34
3.82
4.23
1.05
9.04%
9.35%
—
29.24
EPS growth%
6.28
6.06
5.24
3.85
6.43
5.39
2.73
2.23
0.40
0.40
4.72
2.23
4.54
34
1.26
Bookvalue per sh¥
0.21
0.19
0.18
0.17
0.18
0.16
0.14
0.15
0.14
0.15
1.41
(3.31%)
(2.83%)
—
0.63
FCF per share¥
0.80
0.78
0.82
0.86
0.87
0.97
0.97
1.10
1.10
1.25
0.72
7.61%
5.31%
—
0.64
Dividend per sh¥
1.71
1.98
2.30
2.61
2.84
3.32
3.37
3.35
3.78
3.83
1.57
6.14%
9.13%
—
7.82
Div yield (avg)%
27.94
27.98
27.10
26.30
23.67
22.00
24.52
27.02
26.05
27.63
20.26
26.05
26.66
78
8.10
Payout ratio%
26.73
26.47
23.88
24.36
21.47
20.89
19.01
20.84
21.12
18.35
6.57
20.84
21.30
90
552.3
Shares (diluted)M
512.4
473.2
435.4
408.5
388.7
379.2
396.1
366.8
393.3
374.0
553.7
(0.77%)
(2.85%)
61
9.97
Buyback yield%
9.81
12.57
10.19
11.05
13.07
10.10
9.57
10.34
9.51
7.73
21.04
9.57
10.14
78
0.943
D/E ratiox
1.106
1.072
1.048
0.988
1.087
0.986
1.010
1.099
1.176
1.292
1.098
1.099
1.079
59
0.875
Enterprise value¥B
0.185
0.208
0.229
0.238
0.243
0.230
0.261
0.261
0.248
0.241
2.005
(0.19%)
3.40%
19
592.8
LT debt¥M
178.3
185.1
181.7
211.9
218.1
254.2
280.4
291.9
331.4
358.7
111.4
10.46%
8.36%
30
Revenue
¥2.529B
7.16%
1.00×
Cost of revenue
¥1.205B
7.20%
1.00×
Operating expenses
¥621.2M
7.30%
1.01×
Return on capital
110.78%
Spread over hurdle
106.15%