0.573
Revenue¥B
0.584
0.624
0.662
0.706
0.743
0.809
0.860
0.925
0.981
1.055
0.623
7.28%
6.76%
11
18.01
Revenue growth%
33.50
32.37
30.83
31.95
32.98
30.03
30.41
32.94
31.07
28.83
5.97
30.41
31.51
6
20.18
Gross margin%
14.46
13.46
15.03
14.29
12.34
14.27
14.27
12.53
9.98
9.01
23.17
12.53
13.86
50
7.18
Operating margin%
19.28
17.44
19.20
17.37
15.11
14.66
16.66
15.34
15.81
14.11
8.05
15.34
16.23
23
20.48
Net margin%
20.89
18.68
17.94
18.92
18.56
17.20
14.55
12.23
13.07
11.42
16.86
13.07
17.57
89
13.73
P/E ratio (avg)x
5.963
5.978
5.961
6.471
5.499
5.365
5.683
5.745
5.622
4.771
16.03
5.622
5.714
27
17.72
EV/EBITx
49.30
51.70
58.06
55.29
61.52
70.89
67.85
70.62
66.55
76.18
19.60
70.62
64.04
38
27.52
FCF yield (avg)%
12.10
9.21
7.26
5.79
5.31
5.95
6.44
6.67
8.72
7.66
3.70
6.67
6.97
71
16.58
FCF margin%
5.51
4.02
3.10
4.30
5.70
7.13
9.67
10.46
9.23
10.58
15.47
9.67
6.41
32
0.547
FCF / Net incomex
0.983
1.004
0.908
0.855
0.790
0.780
0.784
0.803
0.870
0.814
0.184
0.803
0.835
60
29.11
ROIC%
6.95
7.70
7.23
9.73
7.49
9.12
7.80
9.54
11.80
12.59
27.35
9.54
8.46
22
16.11
Return on equity%
31.13
31.17
28.56
28.44
28.62
25.74
23.68
23.29
21.59
22.35
14.27
23.29
27.09
16
4.40
Return on assets%
8.21
9.79
9.33
9.61
6.77
9.54
11.08
9.63
8.77
9.82
7.78
9.63
9.58
93
0.64
EPS¥
1.37
1.44
1.29
1.36
1.37
1.18
1.08
0.93
0.91
0.98
0.70
(6.55%)
(4.79%)
—
28.34
EPS growth%
26.49
23.82
25.44
27.69
30.33
30.90
29.35
29.35
28.63
28.57
13.36
29.35
28.60
86
2.31
Bookvalue per sh¥
0.48
0.50
0.47
0.51
0.53
0.52
0.51
0.45
0.47
0.48
2.37
(1.90%)
0.54%
—
1.19
FCF per share¥
1.57
1.73
1.75
1.95
2.13
2.07
2.09
2.09
2.43
2.85
2.11
5.99%
7.28%
—
1.83
Dividend per sh¥
5.03
5.70
5.73
6.31
7.01
7.92
9.46
9.11
8.89
9.04
1.35
5.23%
7.90%
—
13.29
Div yield (avg)%
23.71
22.29
23.74
26.61
27.99
28.32
30.86
31.91
32.86
35.86
4.33
31.91
28.16
72
22.04
Payout ratio%
19.15
17.39
16.96
19.83
17.42
19.62
16.99
18.37
15.44
18.20
15.29
18.20
17.81
59
259.7
Shares (diluted)M
504.3
493.3
505.5
495.3
493.0
512.0
535.4
599.4
665.8
725.1
267.9
8.02%
5.31%
16
16.23
Buyback yield%
3.35
3.07
0.50
2.65
4.41
2.97
0.40
2.83
4.74
4.49
19.45
2.97
3.02
75
0.582
D/E ratiox
1.382
1.227
1.137
1.197
1.259
1.195
1.089
1.091
0.970
0.989
1.413
1.089
1.166
24
1,237
Enterprise value¥M
710.5
672.5
740.3
701.5
762.3
669.1
578.9
535.4
545.0
568.1
453.6
(5.71%)
(1.78%)
94
0.907
LT debt¥B
1.163
1.125
1.130
1.149
1.234
1.427
1.480
1.436
1.604
1.879
0.767
8.77%
4.65%
60
Revenue
¥1.055B
6.76%
1.00×
Cost of revenue
¥738.8M
6.76%
1.00×
Operating expenses
¥211.3M
7.15%
1.04×
Goodwill & intangibles
13.59%
Spread over hurdle
(5.84%)