0.292
Revenue¥B
1.105
1.098
1.084
1.089
1.090
1.103
1.087
1.099
1.087
1.101
0.298
0.21%
(0.10%)
26
17.29
Revenue growth%
21.87
23.58
24.31
21.86
19.29
17.22
15.86
16.08
18.67
19.90
7.95
17.22
19.60
11
17.70
Gross margin%
4.66
2.16
1.49
0.40
0.40
1.95
4.23
4.61
4.63
6.53
9.81
4.61
3.20
83
17.51
Operating margin%
29.09
30.20
32.87
32.90
31.37
31.14
29.04
31.46
29.50
27.42
24.07
29.50
30.67
71
20.82
Net margin%
1.28
2.47
5.22
2.41
3.30
1.22
1.51
4.29
6.27
6.57
21.52
4.29
2.88
75
9.755
P/E ratio (avg)x
20.12
18.11
17.15
17.81
17.06
15.11
15.44
13.83
13.53
12.92
15.32
13.83
16.25
40
36.22
EV/EBITx
14.28
13.31
13.10
12.34
13.62
12.03
11.61
11.84
10.84
10.51
37.02
11.61
12.19
49
23.72
FCF yield (avg)%
11.25
8.86
6.64
7.35
5.90
8.04
10.27
11.80
14.08
12.95
5.50
11.80
9.56
64
11.60
FCF margin%
34.11
36.04
35.93
36.71
35.64
36.05
36.97
34.66
34.23
36.54
11.57
36.05
35.99
20
0.712
FCF / Net incomex
1.700
1.847
2.145
2.377
2.572
3.010
3.458
3.260
3.639
3.667
1.637
3.458
2.791
59
15.08
ROIC%
24.91
24.81
27.14
27.44
26.78
26.28
25.02
23.22
21.11
21.72
3.54
23.22
24.96
39
3.61
Return on equity%
25.22
28.09
28.29
27.17
28.51
28.39
26.72
25.81
28.17
27.86
21.49
27.86
27.97
73
17.65
Return on assets%
23.43
24.93
25.12
24.23
26.54
24.28
24.43
23.95
21.83
23.36
17.37
23.95
24.25
90
0.66
EPS¥
0.37
0.37
0.41
0.42
0.45
0.46
0.46
0.49
0.48
0.49
0.74
1.40%
3.69%
—
4.68
EPS growth%
11.47
10.23
9.41
7.03
6.31
3.36
0.68
0.40
2.39
0.40
23.32
0.68
4.83
82
0.66
Bookvalue per sh¥
0.95
1.07
1.26
1.42
1.36
1.58
1.75
1.99
2.25
2.37
0.28
11.80%
10.08%
—
0.60
FCF per share¥
0.72
0.71
0.76
0.77
0.80
0.72
0.68
0.66
0.56
0.53
1.16
(7.74%)
(4.28%)
—
0.54
Dividend per sh¥
0.55
0.61
0.64
0.61
0.57
0.50
0.51
0.49
0.44
0.41
0.64
(6.10%)
(3.28%)
—
24.73
Div yield (avg)%
20.44
20.48
19.65
22.10
22.87
25.71
27.41
27.77
26.84
26.99
20.55
26.99
24.29
23
12.98
Payout ratio%
13.90
13.58
12.29
11.99
12.21
13.93
16.60
17.67
16.21
14.25
21.95
16.21
13.92
73
429.5
Shares (diluted)M
403.9
438.8
468.7
456.7
459.9
492.9
439.6
481.1
432.9
485.2
429.0
1.08%
0.63%
54
2.71
Buyback yield%
10.60
12.54
12.66
14.18
15.43
14.77
15.86
12.94
12.57
13.39
6.33
13.39
13.17
90
1.618
D/E ratiox
0.433
0.439
0.437
0.478
0.499
0.534
0.561
0.637
0.707
0.686
1.387
0.637
0.517
41
0.333
Enterprise value¥B
1.382
1.470
1.670
1.798
1.818
1.782
2.037
2.131
2.418
2.434
0.511
6.01%
6.03%
13
0.491
LT debt¥B
1.000
1.095
1.018
0.898
0.950
0.828
0.724
0.707
0.639
0.659
0.154
(7.07%)
(3.81%)
90
Revenue
¥1.101B
(0.10%)
1.00×
Cost of revenue
¥764.4M
(0.18%)
0.99×
Operating expenses
¥212.3M
(0.37%)
0.97×
Goodwill & intangibles
18.93%
Spread over hurdle
61.26%