0.637
Revenue¥B
0.882
0.909
0.934
0.945
0.978
0.977
0.991
1.022
1.026
1.035
0.696
1.13%
1.84%
58
2.74
Revenue growth%
21.94
19.76
21.45
21.60
20.52
19.74
22.62
23.01
20.46
18.18
20.73
20.46
20.99
91
4.99
Gross margin%
8.09
9.30
8.31
5.82
6.61
8.16
10.24
8.86
9.91
12.86
10.65
9.91
8.58
49
26.10
Operating margin%
18.83
16.66
19.11
16.92
14.45
17.38
15.63
17.97
15.09
16.05
17.28
16.05
16.79
58
24.62
Net margin%
25.15
22.39
23.58
22.48
21.68
18.99
20.16
20.48
19.71
21.66
20.32
20.16
21.67
45
13.03
P/E ratio (avg)x
25.88
27.81
32.44
34.85
36.44
42.74
44.51
48.70
48.19
52.18
27.21
48.19
39.59
7
25.38
EV/EBITx
15.34
16.16
16.45
18.09
19.52
19.47
20.70
20.32
19.48
19.30
28.14
19.48
19.39
64
5.26
FCF yield (avg)%
23.67
25.54
25.25
26.99
25.47
24.29
23.79
25.06
25.52
22.84
29.12
24.29
25.16
10
6.89
FCF margin%
27.78
28.18
26.13
24.05
25.48
25.97
23.33
20.53
18.83
19.65
25.44
20.53
24.77
43
1.428
FCF / Net incomex
1.494
1.528
1.474
1.486
1.475
1.304
1.159
1.141
1.184
1.303
0.884
1.184
1.389
61
15.67
ROIC%
9.07
10.12
12.67
11.94
9.94
9.14
9.19
11.23
9.93
8.51
23.85
9.19
9.93
23
13.21
Return on equity%
14.25
11.47
10.70
13.10
14.32
12.53
15.12
16.11
17.27
16.56
28.10
16.11
14.29
52
9.22
Return on assets%
5.39
4.58
1.73
0.40
3.11
2.27
2.37
2.63
1.17
2.30
7.59
2.30
2.33
14
0.68
EPS¥
1.45
1.66
1.78
1.67
1.72
1.77
1.73
1.66
1.53
1.75
0.74
0.41%
2.91%
—
28.90
EPS growth%
9.97
10.02
8.15
10.09
11.50
11.03
13.81
16.38
15.24
17.17
23.55
15.24
11.27
87
0.99
Bookvalue per sh¥
0.76
0.71
0.67
0.75
0.78
0.72
0.66
0.65
0.71
0.76
0.38
(0.62%)
(0.92%)
—
0.91
FCF per share¥
0.42
0.47
0.51
0.49
0.53
0.54
0.57
0.59
0.68
0.73
0.28
6.86%
7.32%
—
0.53
Dividend per sh¥
1.62
1.92
1.87
1.93
1.99
2.31
2.23
2.62
2.85
2.74
1.00
6.59%
6.22%
—
27.13
Div yield (avg)%
13.42
15.19
13.86
12.47
13.03
15.31
17.01
16.69
17.60
16.57
27.05
16.69
15.25
24
21.51
Payout ratio%
31.20
31.73
30.60
28.95
27.55
24.56
25.67
26.65
26.41
24.41
6.48
25.67
27.10
70
236.4
Shares (diluted)M
283.8
310.8
328.0
345.8
404.8
393.2
424.1
484.1
515.1
529.8
235.0
5.53%
5.96%
62
30.00
Buyback yield%
4.79
5.32
4.97
4.70
2.17
4.65
4.06
1.23
0.43
0.40
3.00
1.23
4.36
71
1.537
D/E ratiox
1.290
1.246
1.308
1.234
1.142
1.109
1.002
1.121
1.091
1.049
1.265
1.091
1.132
19
0.287
Enterprise value¥B
0.634
0.708
0.713
0.740
0.812
0.952
0.913
0.999
1.155
1.288
0.175
9.66%
8.05%
84
95.33
LT debt¥M
216.1
225.2
255.5
292.6
278.4
309.2
326.2
335.9
380.3
432.0
110.1
9.19%
8.60%
89
Revenue
¥1.035B
1.84%
1.00×
Cost of revenue
¥710.2M
1.77%
0.99×
Operating expenses
¥161.3M
2.43%
1.06×
Goodwill & intangibles
15.99%
Spread over hurdle
(3.49%)