0.644
Revenue¥B
0.736
0.817
0.873
0.937
1.039
1.149
1.226
1.336
1.420
1.540
0.694
8.19%
8.76%
40
21.80
Revenue growth%
15.79
14.53
13.29
10.81
10.17
8.12
6.55
6.92
5.54
6.83
25.51
6.83
9.15
64
17.40
Gross margin%
18.20
16.85
14.60
12.30
11.62
11.22
11.27
8.50
9.84
9.17
11.38
9.84
11.45
81
5.66
Operating margin%
24.90
23.15
24.78
27.63
27.44
28.80
28.57
25.61
26.53
24.39
9.99
26.53
26.07
39
17.48
Net margin%
22.54
21.15
19.53
20.82
22.54
21.25
23.83
23.87
22.38
23.57
3.41
23.57
22.46
37
30.45
P/E ratio (avg)x
33.15
35.53
38.50
41.34
45.09
50.74
54.04
56.18
68.32
78.61
34.58
56.18
47.91
92
23.63
EV/EBITx
23.91
23.28
22.91
25.05
27.48
31.09
31.85
32.87
35.55
32.97
14.61
32.87
29.28
35
29.58
FCF yield (avg)%
20.78
23.35
24.31
24.94
24.92
27.38
24.58
22.86
24.18
25.66
27.22
24.58
24.45
34
23.12
FCF margin%
28.27
31.05
32.35
33.70
35.79
38.60
39.13
42.00
43.14
41.69
17.36
41.69
37.19
26
1.675
FCF / Net incomex
0.390
0.428
0.472
0.466
0.508
0.594
0.707
0.786
0.934
1.080
1.289
0.786
0.551
58
18.14
ROIC%
25.73
27.96
29.20
31.54
33.75
31.90
30.23
31.69
30.86
30.80
3.71
30.86
30.83
58
2.89
Return on equity%
15.75
16.33
17.45
16.92
15.16
16.64
14.04
16.39
15.49
13.48
18.81
15.49
16.04
94
17.37
Return on assets%
27.33
25.61
23.71
26.13
23.19
24.65
26.18
27.33
25.65
27.90
5.08
26.18
25.89
20
0.44
EPS¥
0.56
0.60
0.62
0.62
0.69
0.73
0.75
0.81
0.89
0.99
0.48
7.50%
7.61%
—
5.85
EPS growth%
9.22
11.29
9.65
9.54
10.57
10.95
11.45
8.61
9.86
11.36
14.92
10.95
10.22
35
0.75
Bookvalue per sh¥
0.50
0.47
0.49
0.51
0.57
0.62
0.60
0.58
0.58
0.63
0.29
2.29%
2.77%
—
0.45
FCF per share¥
1.47
1.42
1.43
1.36
1.57
1.86
2.03
2.14
2.05
2.13
0.59
6.30%
5.18%
—
0.62
Dividend per sh¥
1.25
1.33
1.38
1.39
1.45
1.47
1.51
1.54
1.49
1.48
1.47
0.43%
1.17%
—
9.75
Div yield (avg)%
32.53
34.68
34.95
34.86
36.93
34.28
34.16
36.18
35.23
33.41
27.61
34.28
34.77
83
6.78
Payout ratio%
27.83
26.69
26.56
26.00
24.57
23.26
21.67
21.11
23.44
24.03
5.31
23.26
24.30
50
260.6
Shares (diluted)M
353.0
372.0
398.6
386.3
402.4
414.6
498.5
519.1
565.3
618.3
262.1
8.97%
5.93%
77
20.66
Buyback yield%
10.65
11.40
9.65
9.33
8.19
6.86
4.69
2.51
0.40
0.40
8.12
2.51
7.53
37
1.525
D/E ratiox
0.488
0.499
0.561
0.574
0.645
0.663
0.683
0.809
0.869
1.032
0.428
0.809
0.654
90
0.330
Enterprise value¥B
1.870
2.204
2.180
2.361
2.777
2.734
3.033
3.536
3.795
4.023
0.625
7.69%
7.90%
84
0.320
LT debt¥B
0.787
0.796
0.770
0.848
0.882
0.879
0.804
0.722
0.705
0.648
1.391
(5.98%)
(1.13%)
31
Revenue
¥1.540B
8.76%
1.00×
Cost of revenue
¥809.5M
8.94%
1.02×
Operating expenses
¥278.7M
8.59%
0.98×
Spread over hurdle
45.96%