1.133
Revenue¥B
1.348
1.392
1.413
1.467
1.503
1.558
1.587
1.648
1.702
1.733
1.185
2.89%
2.99%
80
18.15
Revenue growth%
25.60
25.02
27.92
25.07
24.77
22.90
22.79
21.31
24.24
21.99
27.63
22.79
24.51
89
4.56
Gross margin%
30.10
27.34
28.27
29.24
32.14
32.90
33.04
35.11
37.00
37.19
17.82
35.11
32.52
57
29.97
Operating margin%
13.83
12.05
13.02
12.48
11.35
10.27
11.23
8.93
7.27
9.61
25.05
9.61
11.29
9
6.63
Net margin%
30.70
29.63
31.12
29.23
31.36
31.90
32.51
29.74
26.87
28.91
4.46
29.74
30.22
70
11.41
P/E ratio (avg)x
24.85
23.76
21.55
20.29
18.29
19.00
18.05
15.79
14.12
12.84
13.08
15.79
18.65
77
26.50
EV/EBITx
10.41
11.49
10.36
9.864
9.559
8.927
9.775
10.73
9.781
9.631
6.720
9.775
9.822
72
12.09
FCF yield (avg)%
4.96
6.84
7.56
9.12
7.35
7.44
4.70
4.50
1.51
0.40
20.99
4.50
5.90
69
24.50
FCF margin%
19.55
19.98
21.85
20.59
21.46
22.86
24.31
26.04
26.18
26.12
12.52
26.04
22.36
32
0.818
FCF / Net incomex
0.471
0.509
0.503
0.498
0.600
0.630
0.732
0.849
0.953
1.114
1.154
0.849
0.615
17
10.56
ROIC%
7.56
9.45
12.32
9.74
7.32
4.98
5.86
5.39
7.53
7.14
16.19
5.86
7.43
72
9.84
Return on equity%
1.83
0.40
1.95
0.69
1.88
2.53
4.98
6.03
6.30
6.08
28.12
6.03
2.24
65
17.59
Return on assets%
25.12
23.07
25.73
24.56
22.28
21.35
18.86
17.66
16.79
13.98
3.04
17.66
21.82
12
0.43
EPS¥
0.50
0.55
0.59
0.62
0.71
0.67
0.67
0.75
0.78
0.86
0.45
3.94%
6.90%
—
9.78
EPS growth%
14.42
11.78
13.88
13.71
16.47
13.75
16.47
16.36
19.11
20.76
13.13
16.47
15.39
32
0.87
Bookvalue per sh¥
1.01
1.20
1.16
1.18
1.31
1.37
1.50
1.72
1.83
1.79
0.21
6.45%
6.92%
—
0.84
FCF per share¥
1.03
0.94
0.83
0.88
0.85
0.88
0.96
0.86
0.83
0.91
0.59
1.46%
(2.08%)
—
0.74
Dividend per sh¥
0.66
0.62
0.66
0.66
0.64
0.55
0.59
0.60
0.53
0.57
1.09
(2.57%)
(2.33%)
—
23.11
Div yield (avg)%
6.46
8.49
10.26
11.60
11.55
11.16
11.74
13.98
14.82
16.12
22.27
13.98
11.58
65
4.74
Payout ratio%
26.72
24.82
25.79
25.74
23.68
24.56
24.84
25.49
24.75
25.52
28.80
24.84
25.16
92
538.9
Shares (diluted)M
774.5
749.2
742.5
805.5
757.7
710.8
802.2
866.5
900.2
870.6
566.1
2.82%
2.35%
65
10.13
Buyback yield%
0.40
0.40
1.75
2.93
2.99
4.02
6.43
5.93
7.96
9.32
16.67
6.43
3.50
15
0.550
D/E ratiox
1.469
1.453
1.387
1.262
1.154
1.250
1.193
1.307
1.245
1.127
0.913
1.245
1.256
93
1.785
Enterprise value¥B
0.817
0.893
0.914
0.894
0.985
1.084
1.105
1.335
1.409
1.588
1.407
10.04%
7.74%
85
0.168
LT debt¥B
2.812
2.927
2.882
2.795
2.779
3.048
3.157
3.183
3.139
3.583
1.212
5.21%
3.34%
81
Revenue
¥1.733B
2.99%
1.00×
Cost of revenue
¥1.213B
2.99%
1.00×
Operating expenses
¥247.5M
2.04%
0.91×
Spread over hurdle
(3.68%)