0.937
Revenue¥B
1.051
1.097
1.109
1.123
1.161
1.180
1.233
1.288
1.325
1.322
0.970
2.64%
2.43%
90
26.22
Revenue growth%
28.19
30.18
28.93
27.51
24.86
21.93
24.21
23.14
21.90
22.62
28.02
22.62
24.54
66
26.58
Gross margin%
29.64
30.04
32.51
30.87
32.96
32.26
31.79
33.53
32.27
31.37
5.69
32.26
32.03
8
10.46
Operating margin%
15.19
12.68
13.88
15.86
18.15
17.04
17.59
19.71
21.16
21.22
28.82
19.71
17.32
25
3.81
Net margin%
16.83
13.99
16.08
18.34
17.29
18.36
17.15
16.64
18.80
19.27
23.60
18.36
17.22
94
19.91
P/E ratio (avg)x
29.81
28.31
29.81
25.11
26.53
27.25
24.91
22.42
19.93
17.28
29.94
22.42
25.82
57
8.054
EV/EBITx
23.09
26.03
28.00
29.00
27.60
31.01
31.65
36.43
40.54
46.70
34.37
36.43
30.00
12
24.11
FCF yield (avg)%
18.88
17.55
18.84
21.04
20.43
17.71
18.20
15.43
16.76
14.55
29.63
16.76
17.95
16
7.65
FCF margin%
26.59
29.45
30.78
28.93
29.45
30.79
33.32
32.63
34.77
31.81
13.74
32.63
30.79
10
1.374
FCF / Net incomex
0.798
0.742
0.726
0.803
0.799
0.837
0.803
0.817
0.905
0.959
0.804
0.837
0.803
65
4.93
ROIC%
26.31
23.82
22.21
21.22
18.27
17.72
17.92
16.18
13.53
11.32
6.81
16.18
18.10
11
16.14
Return on equity%
17.85
16.85
13.97
12.76
10.78
8.93
7.33
6.21
4.41
4.51
27.99
6.21
9.86
50
9.20
Return on assets%
10.74
8.94
9.83
12.19
13.05
12.18
15.17
17.27
19.70
21.13
29.82
17.27
12.62
39
1.40
EPS¥
2.54
2.50
2.43
2.28
2.10
1.88
1.82
1.95
1.78
1.96
1.52
(1.30%)
(3.15%)
—
23.96
EPS growth%
15.49
17.24
14.78
11.88
11.72
12.98
12.62
10.58
11.40
12.76
28.09
12.62
12.69
26
0.64
Bookvalue per sh¥
1.99
1.81
1.82
2.02
2.04
1.88
1.99
2.10
2.06
1.94
2.21
(1.03%)
1.08%
—
0.66
FCF per share¥
1.73
1.94
1.93
1.82
1.72
1.70
1.72
1.88
1.80
1.86
1.50
1.56%
1.30%
—
1.72
Dividend per sh¥
1.59
1.37
1.23
1.13
1.02
1.07
0.96
0.82
0.83
0.77
2.31
(5.39%)
(7.57%)
—
28.64
Div yield (avg)%
3.31
0.78
3.16
4.49
7.20
8.99
6.45
6.43
3.60
4.45
23.67
6.43
4.47
66
20.47
Payout ratio%
24.12
26.24
24.99
27.97
25.87
28.21
28.52
27.50
26.05
23.29
19.10
27.50
26.14
39
378.6
Shares (diluted)M
446.8
464.3
416.2
446.9
393.2
430.7
388.5
391.2
366.4
374.6
395.2
(0.97%)
(1.43%)
54
28.19
Buyback yield%
18.26
16.63
15.66
15.46
16.43
16.25
17.24
17.29
17.84
15.34
10.38
17.24
16.53
7
0.318
D/E ratiox
0.184
0.188
0.164
0.151
0.129
0.139
0.151
0.131
0.123
0.124
0.103
0.131
0.145
94
0.959
Enterprise value¥B
1.280
1.481
1.443
1.435
1.459
1.468
1.685
1.970
2.305
2.656
0.810
12.72%
8.67%
33
1,100
LT debt¥M
221.8
214.4
195.0
192.7
180.5
165.2
183.4
173.0
181.2
182.5
706.8
0.22%
(2.34%)
74
Revenue
¥1.322B
2.43%
1.00×
Cost of revenue
¥760.6M
2.37%
0.99×
Operating expenses
¥265.3M
2.67%
1.02×
Spread over hurdle
73.41%