0.617
Revenue¥B
1.233
1.304
1.374
1.479
1.590
1.730
1.855
1.976
2.117
2.260
0.670
7.29%
6.92%
44
16.34
Revenue growth%
32.00
29.73
30.88
31.50
33.44
30.58
31.07
29.22
31.48
31.96
23.57
31.07
31.27
80
3.16
Gross margin%
16.79
18.92
21.82
20.55
19.61
21.45
19.80
17.89
20.48
18.73
5.75
19.80
19.71
22
16.94
Operating margin%
23.54
22.82
22.51
22.48
20.09
22.72
21.92
23.78
24.19
21.60
15.40
22.72
22.62
67
23.33
Net margin%
1.94
0.40
2.86
0.98
2.97
3.33
2.33
5.06
4.90
4.86
13.91
4.86
2.92
87
25.90
P/E ratio (avg)x
27.54
26.23
27.80
25.71
25.28
23.75
24.62
21.20
22.23
20.13
27.16
22.23
24.95
63
26.80
EV/EBITx
30.28
29.53
28.98
28.57
26.35
26.49
26.34
25.84
23.98
21.82
17.66
25.84
26.42
74
25.34
FCF yield (avg)%
3.28
4.18
1.69
3.55
1.53
1.19
0.47
1.87
2.06
1.68
15.01
1.68
1.78
75
3.46
FCF margin%
32.84
34.98
35.10
35.29
34.49
36.53
38.56
40.15
41.10
43.69
23.70
40.15
35.91
80
1.750
FCF / Net incomex
0.909
0.958
0.850
0.878
0.786
0.764
0.715
0.641
0.552
0.557
0.333
0.641
0.775
58
5.45
ROIC%
1.49
3.44
1.69
0.40
1.02
0.40
0.40
0.40
0.40
0.78
13.30
0.40
0.59
91
10.08
Return on equity%
13.89
13.31
15.32
16.07
13.92
16.92
15.18
12.97
10.23
10.64
3.14
12.97
13.91
36
21.77
Return on assets%
5.86
3.25
4.37
5.35
4.79
3.75
5.76
3.13
0.40
1.99
26.11
3.13
4.06
55
2.89
EPS¥
2.19
2.49
2.62
2.98
2.79
3.20
3.23
3.68
3.92
4.33
3.20
9.18%
8.19%
—
7.48
EPS growth%
21.64
23.53
23.15
22.97
22.84
25.16
28.15
29.34
28.82
26.76
2.91
28.15
24.35
62
0.85
Bookvalue per sh¥
5.39
5.14
4.72
4.52
4.95
5.51
5.51
5.89
6.23
6.84
3.11
6.70%
3.24%
—
2.52
FCF per share¥
1.32
1.36
1.58
1.75
1.75
1.91
2.04
2.22
2.13
2.40
4.14
6.52%
6.23%
—
3.12
Dividend per sh¥
1.59
1.71
1.77
1.94
1.74
1.82
1.70
1.79
1.98
2.08
2.53
3.66%
1.76%
—
25.91
Div yield (avg)%
7.62
6.43
9.11
12.04
13.52
12.65
11.56
13.78
12.74
14.51
29.63
12.74
12.35
21
3.37
Payout ratio%
25.53
25.57
22.59
22.68
22.67
22.76
24.06
22.71
24.12
24.33
20.62
24.06
23.41
82
337.2
Shares (diluted)M
439.4
432.9
401.8
395.6
431.8
463.8
459.1
422.0
426.5
454.6
322.2
1.04%
1.35%
78
2.71
Buyback yield%
13.42
14.94
12.53
11.85
12.35
13.67
13.77
12.65
12.22
9.47
2.03
12.65
12.59
67
1.343
D/E ratiox
1.448
1.640
1.635
1.768
2.079
2.188
2.290
2.668
2.881
3.294
1.417
2.668
2.133
37
0.965
Enterprise value¥B
2.524
2.567
2.852
2.819
3.064
3.155
3.523
3.621
4.085
4.280
2.762
6.92%
6.08%
13
2.909
LT debt¥B
3.629
4.231
4.865
5.873
7.000
6.872
7.734
7.908
8.271
9.689
2.148
6.72%
11.40%
18
Revenue
¥2.260B
6.92%
1.00×
Cost of revenue
¥1.440B
7.20%
1.03×
Operating expenses
¥541.2M
6.80%
0.99×
Spread over hurdle
(4.94%)