1.427
Revenue¥B
1.358
1.363
1.373
1.397
1.438
1.478
1.513
1.496
1.504
1.540
1.574
1.38%
1.47%
51
29.24
Revenue growth%
13.57
15.09
13.81
12.73
10.29
9.35
8.12
6.93
4.65
4.51
20.85
6.93
9.82
47
12.10
Gross margin%
18.29
19.22
19.12
18.10
16.79
15.31
16.97
18.69
18.65
21.50
16.86
18.65
18.47
32
10.95
Operating margin%
20.44
21.33
22.63
21.59
22.79
25.20
25.76
24.81
27.73
26.68
19.57
25.76
23.80
45
14.04
Net margin%
10.90
9.81
11.94
11.36
10.43
12.55
10.02
12.35
11.26
11.55
5.73
11.55
11.31
20
27.84
P/E ratio (avg)x
20.93
20.53
21.09
21.08
20.24
19.82
20.63
20.82
18.85
20.54
25.24
20.54
20.59
80
18.66
EV/EBITx
37.10
39.60
40.84
48.65
49.70
49.73
51.98
62.36
61.46
72.16
28.10
61.46
49.71
14
17.69
FCF yield (avg)%
14.30
13.05
14.85
17.28
17.98
17.56
19.84
17.18
18.76
19.48
19.97
18.76
17.42
19
7.20
FCF margin%
21.05
18.64
18.10
16.94
19.70
22.31
19.33
17.93
18.51
19.05
11.79
19.05
18.85
27
1.342
FCF / Net incomex
1.175
1.163
1.246
1.205
1.127
1.187
1.147
1.216
1.318
1.404
1.292
1.216
1.196
33
22.91
ROIC%
17.92
19.18
19.98
22.03
19.04
21.73
23.29
22.86
23.64
23.29
17.10
23.29
21.88
91
24.01
Return on equity%
13.55
14.60
12.44
12.53
12.50
13.45
14.15
16.30
16.20
19.02
22.36
16.20
13.85
27
20.83
Return on assets%
11.42
11.72
14.34
15.72
13.44
15.48
13.14
14.41
14.34
12.75
16.78
14.34
13.89
74
9.31
EPS¥
8.77
7.50
7.95
6.88
6.03
6.53
6.42
6.87
6.87
6.06
9.55
0.10%
(5.00%)
—
2.43
EPS growth%
11.58
11.22
12.04
12.42
10.81
9.47
8.86
10.00
7.71
4.89
9.93
8.86
10.40
48
3.68
Bookvalue per sh¥
5.41
5.38
5.36
6.00
5.88
6.42
6.60
7.37
7.84
7.62
3.56
5.30%
2.95%
—
3.35
FCF per share¥
5.40
5.19
5.23
5.50
4.90
4.27
3.74
4.11
4.48
4.46
3.68
(1.83%)
(1.66%)
—
1.86
Dividend per sh¥
11.43
11.84
13.09
13.80
15.57
17.46
19.66
23.05
24.95
29.36
8.35
13.52%
11.50%
—
25.78
Div yield (avg)%
16.33
16.15
14.90
17.35
19.83
17.21
15.80
14.47
15.73
17.11
2.01
15.80
16.24
55
2.47
Payout ratio%
18.20
17.66
17.74
15.10
16.20
13.35
12.44
12.40
11.64
11.48
16.43
12.40
14.23
54
201.0
Shares (diluted)M
196.4
214.3
214.0
208.1
207.2
191.5
202.9
201.2
206.2
197.5
209.4
(0.96%)
0.28%
88
15.78
Buyback yield%
0.52
0.40
0.40
0.40
0.68
2.40
4.28
6.95
6.46
5.40
21.07
5.40
1.54
61
0.890
D/E ratiox
0.849
0.893
0.975
0.917
0.890
0.811
0.901
0.928
0.894
0.785
1.341
0.894
0.894
50
642.8
Enterprise value¥M
464.9
430.6
398.3
452.6
428.4
487.1
555.7
549.0
551.9
603.8
582.4
7.10%
2.56%
81
0.480
LT debt¥B
2.548
2.365
2.690
2.803
2.835
3.029
3.162
3.253
3.313
3.546
0.289
4.57%
4.26%
54
Revenue
¥1.540B
1.47%
1.00×
Cost of revenue
¥1.039B
1.27%
0.98×
Operating expenses
¥208.2M
2.49%
1.11×
Spread over hurdle
32.69%