0.710
Revenue¥B
1.340
1.385
1.446
1.486
1.506
1.565
1.568
1.600
1.632
1.635
0.733
1.66%
2.30%
90
3.59
Revenue growth%
18.62
18.24
15.42
15.04
15.24
14.31
16.50
15.82
13.61
14.25
7.90
14.31
15.33
59
22.92
Gross margin%
5.79
8.11
10.27
12.35
11.16
11.42
14.13
12.32
11.02
12.79
10.57
12.32
11.29
90
15.20
Operating margin%
23.76
26.44
26.68
29.05
27.94
27.98
26.17
27.95
27.59
27.81
19.83
27.81
27.70
95
6.95
Net margin%
3.25
4.31
5.63
6.23
5.93
4.34
3.18
5.97
8.94
11.22
5.49
5.97
5.78
34
33.88
P/E ratio (avg)x
9.543
10.48
10.16
11.04
10.59
11.80
13.54
13.53
13.58
14.15
23.35
13.54
11.42
46
36.21
EV/EBITx
8.534
8.994
8.753
9.682
8.924
9.274
8.387
9.369
8.656
7.700
25.73
8.656
8.839
25
8.01
FCF yield (avg)%
22.74
21.52
20.02
21.70
22.91
24.03
23.33
25.59
24.70
27.68
2.35
24.70
23.12
19
26.41
FCF margin%
27.68
25.04
26.96
25.32
22.99
21.03
19.66
21.12
18.79
17.46
8.49
19.66
22.05
24
1.519
FCF / Net incomex
1.253
1.437
1.701
1.861
2.015
2.028
1.989
1.967
2.088
2.042
0.867
2.028
1.978
24
19.59
ROIC%
6.13
6.57
8.55
10.53
10.90
11.62
13.00
13.51
16.17
16.46
9.15
13.51
11.26
67
15.59
Return on equity%
18.71
20.71
18.56
20.05
22.38
25.33
22.65
24.41
26.15
25.68
18.10
25.33
22.52
32
2.98
Return on assets%
24.77
26.71
26.63
27.85
25.58
25.80
24.14
25.93
28.20
26.74
29.91
25.93
26.28
63
0.97
EPS¥
0.51
0.46
0.47
0.48
0.46
0.40
0.37
0.33
0.32
0.29
1.02
(8.72%)
(6.25%)
—
18.62
EPS growth%
12.98
13.84
13.54
13.16
14.46
16.06
15.90
15.22
13.79
11.03
10.29
15.22
13.82
12
2.39
Bookvalue per sh¥
3.44
3.39
4.03
4.02
4.66
4.88
4.87
5.63
6.31
7.29
1.78
9.34%
8.90%
—
1.82
FCF per share¥
2.30
2.67
3.01
3.37
3.76
3.64
4.04
4.52
4.81
5.32
2.78
7.18%
9.37%
—
2.66
Dividend per sh¥
2.94
3.29
3.30
3.42
3.28
3.03
3.33
2.96
2.70
2.99
2.18
(1.84%)
0.33%
—
27.55
Div yield (avg)%
20.84
19.08
17.12
14.84
13.96
14.90
13.52
14.09
11.20
9.87
2.61
13.52
14.46
18
24.13
Payout ratio%
25.52
24.69
24.65
23.82
23.70
21.15
21.37
23.32
24.35
25.08
27.41
23.32
24.09
27
178.7
Shares (diluted)M
246.3
236.7
270.2
288.2
271.7
319.3
301.8
330.4
317.6
365.5
181.7
6.11%
5.27%
91
2.27
Buyback yield%
17.50
16.34
16.23
14.30
14.69
13.47
11.80
10.28
8.34
10.07
25.27
10.28
13.88
72
0.230
D/E ratiox
0.659
0.633
0.609
0.676
0.712
0.776
0.697
0.738
0.725
0.712
1.607
0.725
0.705
13
0.852
Enterprise value¥B
0.067
0.069
0.061
0.060
0.055
0.058
0.053
0.057
0.051
0.056
1.273
0.66%
(2.00%)
18
0.512
LT debt¥B
2.236
2.701
2.747
2.748
3.053
3.182
3.272
3.493
3.717
3.837
0.929
4.67%
6.57%
49
Revenue
¥1.635B
2.30%
1.00×
Cost of revenue
¥778.8M
1.76%
0.95×
Operating expenses
¥408.4M
2.63%
1.03×
Spread over hurdle
61.11%