0.750
Revenue¥B
1.876
2.059
2.230
2.456
2.618
2.870
3.046
3.328
3.620
3.990
0.814
8.80%
8.53%
41
15.50
Revenue growth%
1.28
0.40
2.89
5.25
6.58
8.50
7.79
4.79
5.18
7.34
14.81
7.34
5.21
90
3.05
Gross margin%
10.67
12.36
13.84
14.81
12.80
12.46
10.60
10.77
9.41
7.99
27.58
10.60
11.56
52
29.68
Operating margin%
16.96
14.67
11.96
11.51
11.83
12.25
14.26
14.34
15.58
15.87
27.36
14.34
14.30
42
14.80
Net margin%
3.83
4.30
5.84
3.78
2.96
1.82
0.40
1.58
0.85
0.40
18.93
0.85
2.39
34
34.84
P/E ratio (avg)x
9.144
10.17
11.27
12.65
13.35
13.03
13.66
13.17
13.20
12.65
19.11
13.17
12.84
94
33.25
EV/EBITx
20.45
20.62
21.54
24.50
27.91
30.65
29.59
28.44
30.12
33.83
30.86
30.12
28.18
80
21.63
FCF yield (avg)%
5.18
5.51
3.32
2.16
3.25
1.54
4.10
1.12
1.36
0.40
5.09
1.36
2.71
20
15.51
FCF margin%
23.46
22.74
23.07
25.25
25.64
24.90
23.16
23.26
22.32
21.22
28.63
23.16
23.21
80
0.548
FCF / Net incomex
0.901
0.915
0.956
1.089
1.150
1.194
1.196
1.374
1.380
1.618
1.713
1.374
1.172
72
23.38
ROIC%
0.44
2.84
4.27
2.27
2.16
2.79
3.88
3.53
3.63
0.98
11.72
3.53
2.81
62
15.13
Return on equity%
24.36
26.37
26.48
29.13
31.89
30.11
28.16
30.06
32.98
35.46
11.44
30.11
29.59
60
24.46
Return on assets%
13.28
15.07
14.99
14.98
12.99
15.70
16.17
13.56
16.17
13.52
11.28
15.70
14.98
12
2.34
EPS¥
1.84
1.98
2.21
2.08
2.17
2.29
2.47
2.73
2.84
3.22
2.47
8.28%
4.84%
—
19.56
EPS growth%
0.40
0.40
0.40
1.47
1.49
1.93
2.91
5.42
4.21
5.86
23.64
4.21
1.71
27
1.94
Bookvalue per sh¥
0.86
0.92
1.01
1.02
1.00
0.96
1.04
1.06
1.15
1.06
2.03
1.13%
0.83%
—
1.42
FCF per share¥
0.23
0.24
0.24
0.24
0.22
0.21
0.19
0.20
0.18
0.17
1.75
(5.43%)
(4.50%)
—
2.25
Dividend per sh¥
0.48
0.52
0.57
0.63
0.60
0.66
0.71
0.72
0.77
0.87
0.74
7.64%
5.26%
—
28.02
Div yield (avg)%
9.55
11.06
11.08
14.00
14.25
17.06
15.63
16.01
18.97
21.02
7.20
17.06
14.94
46
2.26
Payout ratio%
11.82
12.24
9.72
7.85
9.05
6.73
9.09
9.53
9.93
10.30
25.70
9.53
9.62
19
711.0
Shares (diluted)M
803.3
786.6
694.6
762.5
775.2
690.5
703.5
699.2
748.9
756.6
719.2
(0.48%)
(0.27%)
95
24.16
Buyback yield%
4.36
3.15
5.18
4.12
4.42
5.10
7.77
7.12
6.92
4.44
5.99
6.92
4.77
41
0.924
D/E ratiox
1.342
1.283
1.253
1.355
1.201
1.242
1.106
1.108
1.164
1.276
0.194
1.164
1.247
49
1.219
Enterprise value¥B
2.505
2.574
2.769
2.996
3.039
3.114
3.165
3.443
3.480
4.058
4.388
5.96%
6.27%
39
0.889
LT debt¥B
3.965
3.835
3.687
4.119
4.193
3.894
3.630
4.072
4.520
4.958
2.567
3.41%
1.43%
58
Revenue
¥3.990B
8.53%
1.00×
Cost of revenue
¥2.782B
8.82%
1.03×
Operating expenses
¥542.4M
7.49%
0.91×
Spread over hurdle
(4.73%)