1.254
Revenue¥B
1.319
1.351
1.391
1.424
1.500
1.570
1.611
1.685
1.720
1.836
1.382
4.12%
3.58%
31
19.99
Revenue growth%
20.09
22.07
21.94
24.59
27.18
27.72
29.01
27.47
30.20
31.52
17.99
29.01
27.33
63
28.75
Gross margin%
5.97
3.14
2.41
1.78
0.40
0.40
1.04
0.69
2.60
3.87
10.20
1.04
2.09
84
8.89
Operating margin%
6.61
5.55
8.27
10.26
11.94
14.86
17.82
20.01
18.15
16.07
27.68
17.82
13.40
88
6.59
Net margin%
0.40
0.40
0.40
0.40
1.60
0.40
1.39
3.95
1.55
4.22
14.38
1.55
0.89
48
22.67
P/E ratio (avg)x
10.52
11.33
11.24
13.12
12.25
13.90
13.89
16.05
17.56
18.86
30.82
16.05
13.50
57
16.39
EV/EBITx
32.60
32.92
36.63
42.52
47.39
45.36
52.53
54.30
52.78
59.97
7.890
52.78
46.38
70
3.56
FCF yield (avg)%
15.93
18.51
16.89
19.73
18.58
19.30
18.22
19.49
20.05
19.83
7.67
19.49
18.94
66
23.67
FCF margin%
9.19
9.18
7.66
5.50
3.14
3.76
2.40
2.23
0.40
0.40
20.33
2.23
3.45
77
1.642
FCF / Net incomex
1.922
2.214
2.170
2.105
2.388
2.271
2.493
2.755
2.845
3.002
1.440
2.755
2.329
42
23.52
ROIC%
19.87
17.45
14.97
14.91
12.50
14.52
14.35
15.41
13.93
14.48
16.76
14.48
14.72
74
10.48
Return on equity%
12.00
14.74
17.01
18.09
20.22
22.20
21.51
19.58
19.88
20.18
16.52
20.18
19.73
11
25.22
Return on assets%
17.35
15.71
17.73
17.86
20.78
21.05
18.47
20.35
20.64
22.93
4.34
20.64
19.41
53
1.04
EPS¥
1.08
1.23
1.16
1.22
1.16
1.27
1.26
1.18
1.24
1.21
1.11
0.95%
1.28%
—
2.29
EPS growth%
25.69
27.48
28.19
28.42
26.32
26.08
23.24
21.98
20.52
19.58
9.97
21.98
25.89
34
1.13
Bookvalue per sh¥
4.28
4.75
4.50
5.15
5.90
5.48
5.36
5.37
5.32
6.04
3.58
0.47%
2.94%
—
0.98
FCF per share¥
0.69
0.61
0.63
0.58
0.55
0.58
0.53
0.53
0.49
0.44
1.53
(4.43%)
(5.60%)
—
3.63
Dividend per sh¥
1.01
1.19
1.20
1.21
1.21
1.32
1.44
1.57
1.51
1.72
0.57
7.30%
6.53%
—
24.41
Div yield (avg)%
16.75
18.06
18.95
21.24
20.65
21.65
19.01
17.98
17.56
18.71
28.55
18.71
18.83
63
25.68
Payout ratio%
19.92
20.63
22.15
22.52
23.22
25.24
23.34
24.70
25.19
24.75
22.00
24.75
23.28
15
388.8
Shares (diluted)M
542.7
569.1
567.6
617.2
678.2
686.5
779.1
869.8
888.9
938.3
385.7
6.71%
7.35%
85
24.82
Buyback yield%
2.71
5.68
7.70
5.65
5.59
6.48
7.98
6.03
5.80
3.24
15.15
6.03
5.74
88
1.094
D/E ratiox
1.665
1.747
1.618
1.730
1.613
1.579
1.757
1.752
1.665
1.768
0.308
1.752
1.698
8
1.276
Enterprise value¥B
0.860
0.736
0.772
0.723
0.677
0.734
0.687
0.617
0.655
0.600
1.553
(2.38%)
(2.85%)
22
0.360
LT debt¥B
0.319
0.282
0.288
0.310
0.333
0.323
0.317
0.322
0.341
0.335
1.582
0.11%
0.11%
40
Revenue
¥1.836B
3.58%
1.00×
Cost of revenue
¥1.285B
3.58%
1.00×
Operating expenses
¥346.1M
2.83%
0.93×
Goodwill & intangibles
18.29%
Spread over hurdle
(2.61%)