0.571
Revenue¥B
0.877
0.909
0.949
0.996
1.054
1.104
1.153
1.226
1.270
1.376
0.605
5.49%
5.37%
12
18.70
Revenue growth%
9.70
10.07
11.21
13.43
11.23
9.79
10.52
11.07
8.84
11.61
29.03
10.52
10.79
55
15.45
Gross margin%
10.11
9.80
10.05
10.62
8.64
7.78
7.40
9.04
9.63
11.08
19.67
9.04
9.71
46
20.83
Operating margin%
9.80
12.25
13.07
14.76
15.62
16.33
17.60
15.70
18.16
18.26
28.20
17.60
15.66
80
25.22
Net margin%
15.36
13.47
13.94
12.17
14.00
11.88
10.58
8.70
11.36
11.48
23.99
11.36
12.02
58
30.94
P/E ratio (avg)x
30.51
36.51
39.47
38.50
45.85
46.53
54.75
63.79
67.90
73.06
11.34
63.79
46.19
89
36.83
EV/EBITx
14.28
14.80
13.68
14.63
13.55
11.73
10.08
8.849
9.069
9.351
29.12
9.351
12.64
87
10.01
FCF yield (avg)%
13.60
12.79
13.98
12.63
13.55
13.31
13.57
11.88
14.19
14.23
22.34
13.57
13.56
50
23.88
FCF margin%
15.71
16.53
17.93
17.81
16.83
14.48
17.12
16.18
16.55
14.74
21.83
16.18
16.54
46
0.579
FCF / Net incomex
1.117
1.131
1.128
1.287
1.301
1.334
1.534
1.690
1.797
2.116
1.525
1.690
1.317
86
3.66
ROIC%
14.26
15.51
12.99
14.23
15.48
14.93
16.24
15.08
12.47
13.28
8.44
14.93
14.60
58
17.19
Return on equity%
26.37
23.45
24.18
26.46
29.19
27.77
30.24
27.39
26.28
28.53
7.69
27.77
26.93
78
5.90
Return on assets%
0.55
0.40
0.40
2.30
1.98
2.02
0.78
0.40
0.40
0.40
14.24
0.40
0.47
11
0.43
EPS¥
0.76
0.81
0.86
0.82
0.83
0.89
0.81
0.71
0.61
0.65
0.49
(4.74%)
(2.64%)
—
10.51
EPS growth%
28.71
31.07
30.64
33.52
34.07
34.80
37.21
35.16
34.55
32.66
6.28
34.80
33.80
29
0.74
Bookvalue per sh¥
0.93
0.87
0.89
0.95
0.94
1.06
1.16
1.11
1.04
0.95
0.93
0.35%
0.53%
—
0.69
FCF per share¥
3.46
3.28
3.17
3.22
3.49
3.51
4.15
4.07
4.41
4.56
1.00
5.49%
3.27%
—
1.67
Dividend per sh¥
0.90
0.94
0.95
0.95
0.92
0.98
1.00
1.00
0.96
0.87
0.70
(1.20%)
0.33%
—
19.92
Div yield (avg)%
7.01
8.13
10.07
10.15
8.82
10.53
12.84
15.29
18.18
16.68
18.86
15.29
10.34
6
22.86
Payout ratio%
19.39
20.35
18.05
17.42
14.92
13.80
15.68
15.78
13.65
14.09
22.01
14.09
15.73
33
402.2
Shares (diluted)M
372.3
372.9
375.7
341.1
306.6
273.6
267.2
260.0
236.9
261.6
417.8
(3.12%)
(3.64%)
68
8.00
Buyback yield%
8.34
5.67
3.36
0.45
2.62
4.74
3.23
0.40
0.40
0.40
16.71
0.40
2.92
91
0.353
D/E ratiox
1.406
1.644
1.643
1.822
1.839
1.869
1.925
2.149
2.527
2.709
0.130
2.149
1.854
14
0.160
Enterprise value¥B
1.680
1.695
1.952
2.052
2.105
2.317
2.432
2.341
2.250
2.248
0.486
1.32%
3.14%
70
1.194
LT debt¥B
1.028
1.028
1.052
1.028
1.116
0.966
1.018
0.966
1.016
0.918
0.393
(3.84%)
(0.91%)
18
Revenue
¥1.376B
5.37%
1.00×
Cost of revenue
¥938.1M
5.54%
1.02×
Operating expenses
¥323.6M
4.88%
0.95×
Spread over hurdle
(2.90%)