0.781
Revenue¥B
1.642
1.718
1.743
1.818
1.878
1.916
2.019
2.117
2.147
2.230
0.809
3.50%
3.30%
76
11.11
Revenue growth%
20.93
20.40
17.76
18.04
16.27
15.46
18.16
19.34
18.46
15.78
29.54
18.16
18.10
58
7.30
Gross margin%
22.93
22.21
23.91
22.49
25.32
24.56
26.69
24.46
23.36
23.34
16.20
24.46
23.63
13
6.62
Operating margin%
0.40
2.42
2.34
0.69
0.40
0.40
0.40
1.60
0.40
0.40
25.37
0.40
0.40
66
15.19
Net margin%
20.51
18.05
15.70
16.67
17.15
18.57
16.23
17.46
17.52
19.22
13.75
17.52
17.49
62
22.26
P/E ratio (avg)x
15.50
15.74
17.07
15.70
16.60
18.21
19.29
21.43
22.12
23.62
34.43
21.43
17.64
74
9.900
EV/EBITx
9.885
9.302
10.07
10.83
9.649
9.187
8.864
9.044
9.364
8.319
33.13
9.044
9.333
26
25.46
FCF yield (avg)%
4.09
3.69
1.49
4.29
5.09
6.65
9.04
10.07
7.60
9.84
8.29
9.04
5.87
51
22.34
FCF margin%
25.49
26.39
28.52
27.89
26.66
27.02
29.46
30.25
31.60
33.99
4.17
30.25
28.20
63
0.599
FCF / Net incomex
0.320
0.319
0.327
0.353
0.341
0.308
0.323
0.307
0.294
0.299
0.359
0.307
0.320
17
9.39
ROIC%
18.19
16.05
14.53
14.01
16.60
14.92
12.48
11.14
12.23
15.05
13.00
12.48
14.72
79
11.55
Return on equity%
5.31
6.74
5.55
6.65
5.04
3.20
1.75
4.06
2.56
5.07
25.18
3.20
5.05
5
11.70
Return on assets%
12.87
10.63
11.42
9.44
7.63
4.93
6.80
9.67
12.01
13.79
17.70
9.67
10.15
87
0.68
EPS¥
2.35
2.45
2.75
3.22
3.46
3.87
4.47
4.82
5.00
5.93
0.75
11.40%
10.92%
—
6.80
EPS growth%
7.37
8.96
11.49
11.81
13.19
12.37
11.92
14.51
12.19
14.33
28.21
12.37
12.05
58
0.66
Bookvalue per sh¥
2.23
2.46
2.89
3.34
3.96
4.73
5.32
5.13
5.58
5.52
1.38
6.88%
9.39%
—
1.63
FCF per share¥
0.27
0.26
0.25
0.24
0.22
0.21
0.19
0.17
0.17
0.16
1.16
(6.82%)
(5.74%)
—
1.91
Dividend per sh¥
1.85
1.94
2.32
2.41
2.36
2.66
3.01
3.42
3.68
3.64
1.25
9.08%
7.22%
—
23.42
Div yield (avg)%
8.30
10.15
13.12
16.08
13.10
11.28
12.70
14.03
11.50
11.37
16.83
11.50
12.10
47
4.05
Payout ratio%
14.97
16.38
13.96
16.12
17.28
20.25
18.56
20.35
20.24
20.90
12.46
20.25
17.92
94
569.6
Shares (diluted)M
451.7
434.3
427.4
471.5
421.4
455.0
436.1
399.9
422.5
402.6
582.8
(0.91%)
(1.95%)
82
6.14
Buyback yield%
17.34
16.15
19.10
17.87
17.58
17.63
14.88
12.28
11.76
13.99
21.35
13.99
16.74
33
1.284
D/E ratiox
2.759
2.781
3.027
3.201
3.702
3.935
4.585
4.778
5.145
4.915
0.466
4.778
3.818
74
548.1
Enterprise value¥M
547.4
588.8
558.6
530.6
568.7
620.3
683.9
689.3
738.1
774.6
736.7
6.37%
4.02%
53
0.853
LT debt¥B
0.103
0.108
0.107
0.113
0.124
0.131
0.146
0.172
0.200
0.195
1.510
9.43%
7.45%
43
Revenue
¥2.230B
3.30%
1.00×
Cost of revenue
¥1.150B
3.23%
0.99×
Operating expenses
¥288.9M
3.15%
0.99×
Spread over hurdle
84.05%