0.081
Revenue¥B
0.890
0.918
0.930
0.950
0.968
0.973
1.003
1.026
1.069
1.087
0.087
2.36%
1.99%
44
20.67
Revenue growth%
4.88
6.66
8.26
5.90
3.30
3.14
3.55
1.68
0.40
3.09
14.31
3.09
3.42
41
22.48
Gross margin%
4.71
6.05
3.23
4.36
1.43
0.40
3.08
0.62
0.40
1.01
3.83
0.62
2.26
6
2.81
Operating margin%
15.91
14.10
12.71
10.87
9.62
10.14
9.23
10.38
13.01
14.38
15.76
10.38
11.79
36
7.26
Net margin%
9.40
9.99
10.20
12.05
14.34
15.00
17.06
19.30
20.09
20.86
23.06
19.30
14.67
55
34.59
P/E ratio (avg)x
20.84
20.68
21.39
25.56
28.79
30.85
30.36
34.56
34.32
40.10
33.01
34.32
29.57
68
31.41
EV/EBITx
52.50
58.64
64.88
76.43
87.46
87.65
105.7
103.9
121.3
141.1
17.15
105.7
87.55
53
26.43
FCF yield (avg)%
21.79
19.71
22.45
23.16
21.94
22.86
19.92
22.12
24.84
25.00
6.79
22.86
22.29
61
15.34
FCF margin%
26.29
28.25
26.16
24.50
24.73
26.44
24.35
23.17
20.39
21.32
4.19
23.17
24.61
90
0.375
FCF / Net incomex
0.815
0.795
0.842
0.787
0.841
0.749
0.678
0.664
0.690
0.687
0.843
0.687
0.768
12
5.56
ROIC%
31.50
29.05
28.42
26.32
27.46
29.75
28.16
29.12
31.09
31.92
29.47
29.75
29.09
88
4.66
Return on equity%
34.36
31.75
30.50
28.29
27.51
29.14
31.31
30.87
32.24
33.07
2.66
31.31
31.09
75
26.96
Return on assets%
19.57
19.37
17.87
18.48
18.30
17.19
14.32
16.38
19.30
18.90
22.62
17.19
18.39
69
0.45
EPS¥
0.97
0.91
0.86
0.80
0.78
0.86
0.81
0.71
0.65
0.61
0.49
(4.71%)
(4.19%)
—
9.36
EPS growth%
18.05
16.87
16.17
17.43
18.17
20.31
23.13
24.97
26.58
27.29
11.49
24.97
19.24
17
0.60
Bookvalue per sh¥
0.91
1.03
1.21
1.42
1.60
1.57
1.89
2.14
2.43
2.83
0.61
12.12%
13.08%
—
0.81
FCF per share¥
1.11
1.06
0.96
0.98
1.07
1.05
1.11
1.17
1.24
1.15
0.46
1.44%
0.54%
—
0.83
Dividend per sh¥
1.33
1.59
1.59
1.82
1.93
2.24
2.43
2.41
2.67
2.81
0.77
7.80%
8.08%
—
6.36
Div yield (avg)%
15.30
12.57
13.17
16.14
16.91
16.35
15.42
14.00
12.36
14.88
8.20
14.88
15.09
87
27.03
Payout ratio%
4.92
4.15
2.94
5.50
4.75
4.13
4.64
4.29
4.39
2.95
19.92
4.29
4.34
28
572.8
Shares (diluted)M
604.1
677.5
753.5
793.4
781.0
726.7
670.2
619.3
627.5
709.7
570.6
(1.90%)
0.69%
56
4.94
Buyback yield%
7.03
9.65
11.96
14.43
12.25
10.88
8.10
6.85
5.85
5.41
13.29
6.85
8.87
38
0.726
D/E ratiox
1.374
1.441
1.423
1.459
1.500
1.574
1.604
1.667
1.768
2.102
0.305
1.667
1.537
51
0.853
Enterprise value¥B
1.045
1.069
1.133
1.012
0.937
0.953
1.066
1.017
1.014
0.971
0.253
0.71%
0.36%
17
535.5
LT debt¥M
512.0
455.2
502.8
510.1
478.1
531.6
532.3
554.4
492.9
542.5
813.1
2.56%
1.13%
41
Revenue
¥1.087B
1.99%
1.00×
Cost of revenue
¥528.9M
2.23%
1.02×
Operating expenses
¥270.1M
1.93%
0.99×
Spread over hurdle
42.85%