0.154
Revenue¥B
0.833
0.897
0.932
0.964
1.019
1.063
1.133
1.185
1.245
1.312
0.159
5.17%
5.07%
5
23.06
Revenue growth%
31.94
29.70
28.61
27.88
29.08
26.77
26.78
25.54
22.80
21.88
17.43
25.54
27.33
71
28.95
Gross margin%
20.65
20.84
22.45
23.73
22.96
20.70
18.73
19.98
21.81
22.06
3.92
20.70
21.33
53
13.66
Operating margin%
28.34
29.09
31.76
31.12
31.22
28.49
25.62
24.12
26.19
27.98
11.40
26.19
28.42
66
19.87
Net margin%
7.45
10.00
9.78
8.46
10.35
8.16
7.31
9.60
11.64
10.07
20.64
9.60
9.69
50
13.70
P/E ratio (avg)x
6.783
6.332
7.110
7.520
6.924
6.261
5.814
5.445
5.966
6.089
25.25
5.966
6.297
49
24.05
EV/EBITx
28.92
30.58
33.45
34.58
39.93
39.40
42.67
41.36
47.20
50.88
14.96
42.67
39.67
36
4.71
FCF yield (avg)%
29.15
28.11
26.44
28.57
27.61
26.34
24.97
24.97
22.09
20.80
21.59
24.97
26.39
54
24.02
FCF margin%
12.57
11.47
9.91
6.98
6.35
7.59
6.64
3.79
6.59
5.59
13.34
6.59
6.81
42
1.602
FCF / Net incomex
0.393
0.401
0.409
0.422
0.383
0.375
0.381
0.343
0.343
0.308
0.315
0.343
0.382
28
22.85
ROIC%
22.24
23.00
23.42
22.85
25.08
26.16
24.61
25.67
25.95
28.48
17.34
25.95
24.84
58
3.71
Return on equity%
26.06
23.23
21.52
19.29
20.93
21.47
22.41
23.12
22.86
25.44
29.48
22.86
22.64
90
29.06
Return on assets%
12.29
11.98
10.91
8.82
9.14
8.87
10.92
12.52
12.41
12.91
15.38
12.41
11.45
84
1.07
EPS¥
1.40
1.64
1.69
1.72
2.00
2.28
2.22
2.24
2.61
2.61
1.12
5.41%
7.98%
—
21.04
EPS growth%
1.20
0.40
0.40
1.48
0.40
0.41
2.13
2.74
3.74
1.32
27.25
2.13
1.26
83
0.44
Bookvalue per sh¥
1.33
1.21
1.20
1.18
1.09
1.17
1.29
1.37
1.31
1.41
0.68
5.30%
1.20%
—
0.44
FCF per share¥
2.33
2.27
2.33
2.25
2.46
2.49
2.56
3.06
3.56
3.54
0.58
7.52%
5.36%
—
1.15
Dividend per sh¥
1.02
1.02
1.04
0.90
0.96
1.01
1.09
1.07
1.03
1.07
0.45
2.30%
1.12%
—
14.39
Div yield (avg)%
5.14
6.78
8.41
7.83
5.84
8.82
6.12
7.88
9.58
8.25
20.02
8.25
7.85
51
13.61
Payout ratio%
27.91
28.57
30.63
33.39
34.28
37.21
36.35
37.84
37.46
34.62
2.18
37.21
34.45
20
386.5
Shares (diluted)M
335.0
355.5
327.8
368.9
401.4
429.6
428.8
456.9
482.3
500.9
407.1
4.53%
4.48%
89
10.85
Buyback yield%
9.47
6.92
7.11
5.04
5.66
6.47
6.65
9.21
11.65
8.69
15.60
8.69
7.01
28
0.334
D/E ratiox
1.787
1.930
2.024
2.184
2.548
2.949
2.989
2.991
3.482
3.998
0.561
2.991
2.749
18
286.7
Enterprise value¥M
280.4
237.9
232.8
221.3
237.2
224.6
201.3
176.0
188.6
189.6
356.1
(4.39%)
(5.15%)
21
0.430
LT debt¥B
1.098
1.041
0.974
0.863
0.777
0.831
0.841
0.833
0.888
0.861
0.521
2.07%
(3.32%)
88
Revenue
¥1.312B
5.07%
1.00×
Cost of revenue
¥780.2M
5.15%
1.01×
Operating expenses
¥321.9M
5.11%
1.00×
Goodwill & intangibles
15.87%
Spread over hurdle
(1.32%)