0.186
Revenue¥B
1.005
1.032
1.053
1.094
1.115
1.133
1.158
1.202
1.221
1.265
0.204
2.55%
2.81%
75
2.10
Revenue growth%
6.93
7.77
5.13
4.70
3.31
5.04
5.65
6.93
7.15
9.93
24.98
6.93
6.29
60
17.52
Gross margin%
23.30
26.05
26.42
27.70
26.43
27.99
26.30
28.04
26.31
28.86
23.01
27.99
26.43
5
24.75
Operating margin%
27.55
27.23
29.70
29.68
29.53
27.53
28.84
30.44
31.01
29.51
23.89
29.51
29.52
24
9.77
Net margin%
27.43
28.64
28.25
29.08
26.53
24.94
23.86
24.45
27.21
30.18
10.62
24.94
27.32
54
36.45
P/E ratio (avg)x
27.46
27.52
27.13
27.92
29.57
29.43
29.88
32.18
29.70
27.30
24.40
29.70
28.68
8
29.95
EV/EBITx
11.36
11.20
9.905
10.44
9.405
10.10
9.438
9.344
9.443
9.778
22.52
9.443
9.842
7
21.73
FCF yield (avg)%
4.01
6.63
7.21
9.78
12.28
13.04
10.46
12.81
11.21
10.89
4.45
11.21
10.68
73
28.57
FCF margin%
2.64
3.86
5.76
3.65
5.72
4.84
5.93
3.84
4.50
6.22
10.15
4.84
4.67
13
1.793
FCF / Net incomex
2.088
2.132
2.215
2.172
2.390
2.147
1.934
1.839
2.002
1.957
0.528
1.957
2.110
68
8.47
ROIC%
24.47
23.97
24.48
21.85
22.21
23.76
20.91
20.53
22.97
23.77
2.55
22.97
23.36
25
16.86
Return on equity%
9.87
10.58
13.38
15.33
12.96
12.91
15.52
16.80
18.89
16.82
15.54
16.80
14.35
73
20.94
Return on assets%
22.36
21.78
20.21
21.95
19.98
20.57
21.38
20.72
23.21
21.32
24.41
21.32
21.35
79
2.43
EPS¥
0.83
0.90
0.90
0.87
0.91
0.84
0.81
0.88
0.80
0.75
2.54
(3.82%)
(1.60%)
—
16.31
EPS growth%
25.10
22.40
24.73
23.23
25.15
24.66
25.24
22.26
22.00
20.34
14.03
22.26
23.94
94
2.90
Bookvalue per sh¥
5.82
6.75
7.69
8.02
8.52
8.17
8.68
9.72
9.69
9.60
0.84
2.42%
5.50%
—
3.64
FCF per share¥
2.22
2.37
2.24
2.19
2.47
2.78
2.70
2.63
2.51
2.50
3.29
0.22%
1.87%
—
1.87
Dividend per sh¥
3.06
3.11
2.99
2.94
2.94
3.28
3.70
3.80
3.71
3.48
2.04
3.44%
2.84%
—
16.87
Div yield (avg)%
17.78
15.86
14.49
15.46
14.50
12.96
12.39
14.72
15.98
17.44
27.62
14.72
15.09
51
5.85
Payout ratio%
25.97
27.80
30.74
30.54
27.91
27.78
26.99
24.09
23.89
21.74
20.05
24.09
27.38
34
127.2
Shares (diluted)M
144.3
152.6
140.0
132.0
136.1
134.7
136.6
125.0
123.7
111.2
130.2
(3.97%)
(1.54%)
43
6.80
Buyback yield%
17.21
16.05
14.74
13.58
11.00
9.66
9.60
6.65
8.08
6.79
2.15
8.08
10.33
48
1.211
D/E ratiox
0.974
1.053
1.035
0.984
0.943
1.084
1.052
1.147
1.305
1.289
1.570
1.147
1.052
92
0.778
Enterprise value¥B
0.957
0.991
1.079
1.155
1.155
1.319
1.265
1.480
1.471
1.725
1.035
8.34%
7.70%
20
0.240
LT debt¥B
1.368
1.480
1.514
1.743
1.999
2.014
2.006
2.171
2.273
2.615
0.471
5.52%
7.03%
62
Revenue
¥1.265B
2.81%
1.00×
Cost of revenue
¥801.3M
2.68%
0.99×
Operating expenses
¥195.2M
3.22%
1.04×
Spread over hurdle
11.87%