0.243
Revenue¥B
1.041
1.116
1.150
1.234
1.274
1.317
1.407
1.448
1.492
1.537
0.256
3.83%
4.46%
6
26.46
Revenue growth%
24.01
24.69
25.37
22.75
20.07
18.11
18.46
18.92
19.80
17.21
12.94
18.46
19.94
12
24.88
Gross margin%
8.13
6.01
6.72
8.19
5.64
4.32
2.57
4.14
4.24
2.42
2.88
4.14
4.98
66
16.14
Operating margin%
24.42
23.51
22.02
22.52
22.76
24.42
27.28
29.32
31.43
32.86
14.53
29.32
24.42
87
11.71
Net margin%
7.59
4.63
2.03
0.40
2.66
1.09
2.86
3.99
2.44
0.40
12.34
2.44
2.55
58
35.22
P/E ratio (avg)x
7.501
6.508
7.029
6.098
5.533
4.733
4.635
4.755
4.374
4.745
16.18
4.733
5.144
25
10.21
EV/EBITx
35.96
37.79
36.51
41.28
41.26
41.44
41.27
40.52
36.99
38.35
22.35
40.52
39.44
24
12.27
FCF yield (avg)%
13.21
16.07
15.65
17.18
17.37
18.28
19.09
21.09
20.78
18.12
24.00
19.09
17.74
39
18.71
FCF margin%
13.86
15.10
15.57
15.83
13.56
12.28
12.71
11.96
12.68
13.79
6.06
12.68
13.68
73
0.349
FCF / Net incomex
0.842
0.845
0.974
1.155
1.397
1.397
1.520
1.806
1.896
2.126
0.764
1.806
1.397
42
2.66
ROIC%
36.58
35.02
35.45
37.99
36.48
36.44
36.91
39.56
41.32
41.65
14.49
39.56
36.75
87
14.88
Return on equity%
23.92
24.00
24.26
22.67
21.40
21.20
24.06
24.07
25.82
23.48
15.91
24.06
23.96
54
18.08
Return on assets%
5.98
7.23
7.96
10.25
11.21
9.25
10.46
13.07
15.10
12.95
25.38
12.95
10.36
23
1.33
EPS¥
2.99
3.51
4.01
4.26
4.28
4.19
4.23
4.75
5.57
5.44
1.48
4.95%
6.05%
—
14.50
EPS growth%
15.43
17.09
17.85
15.54
14.89
17.35
17.19
15.52
15.68
16.20
12.70
16.20
15.94
14
0.59
Bookvalue per sh¥
2.63
3.07
3.49
3.72
4.15
4.10
4.97
5.57
5.57
5.86
1.67
7.14%
9.71%
—
1.37
FCF per share¥
2.86
3.13
3.26
3.24
3.69
4.04
4.08
4.62
4.92
4.93
3.07
5.93%
5.91%
—
1.89
Dividend per sh¥
1.35
1.27
1.31
1.28
1.37
1.47
1.63
1.57
1.70
1.64
0.44
3.76%
3.01%
—
5.71
Div yield (avg)%
6.80
5.37
7.78
5.00
6.32
3.40
4.40
4.03
4.85
7.46
22.06
4.40
5.18
84
7.02
Payout ratio%
33.38
36.26
38.07
40.76
42.52
43.09
44.48
43.33
43.94
40.96
27.04
43.33
41.74
41
98.58
Shares (diluted)M
141.5
157.5
183.8
187.8
183.1
217.5
235.3
274.6
331.0
360.5
99.19
14.51%
10.50%
34
17.88
Buyback yield%
13.85
12.12
9.33
9.77
10.81
13.73
16.66
14.11
14.97
13.66
13.21
14.11
13.69
74
0.525
D/E ratiox
1.103
1.269
1.242
1.333
1.314
1.288
1.226
1.152
1.272
1.410
0.398
1.272
1.270
12
0.652
Enterprise value¥B
1.245
1.280
1.163
1.053
1.097
1.119
1.218
1.306
1.333
1.194
0.689
1.71%
(1.10%)
14
934.1
LT debt¥M
852.3
872.8
936.4
947.6
840.7
743.6
651.0
593.4
540.7
503.1
583.0
(9.76%)
(4.75%)
54
Revenue
¥1.537B
4.46%
1.00×
Cost of revenue
¥1.047B
4.40%
0.99×
Operating expenses
¥297.3M
4.72%
1.03×
Spread over hurdle
18.32%