0.346
Revenue¥B
0.781
0.820
0.839
0.872
0.908
0.967
0.992
1.030
1.082
1.149
0.370
4.82%
4.40%
73
14.75
Revenue growth%
15.69
15.14
12.82
13.04
12.13
14.02
11.06
11.80
10.90
12.95
28.51
11.80
12.89
21
16.74
Gross margin%
4.88
2.51
4.16
5.81
3.91
6.50
7.68
7.86
8.07
10.96
18.94
7.86
6.15
38
26.42
Operating margin%
4.97
5.29
7.85
9.84
10.85
9.80
12.60
12.14
10.67
9.31
24.50
10.67
9.82
38
12.98
Net margin%
24.44
27.41
29.33
30.81
29.22
27.93
27.81
27.02
24.22
24.20
16.03
27.02
27.61
31
25.89
P/E ratio (avg)x
20.17
18.57
18.78
17.87
17.49
15.96
16.18
14.09
13.62
14.64
19.34
14.64
16.83
20
18.84
EV/EBITx
36.74
31.77
33.96
30.31
26.08
23.84
21.52
21.27
21.39
19.17
12.99
21.39
24.96
15
2.60
FCF yield (avg)%
10.78
8.25
9.51
11.74
11.38
12.02
13.58
11.42
8.56
10.86
29.96
11.42
11.12
32
2.87
FCF margin%
28.37
29.48
26.62
27.51
29.43
27.68
26.58
25.14
25.56
26.00
12.02
26.00
27.07
35
1.194
FCF / Net incomex
0.365
0.330
0.301
0.275
0.296
0.312
0.272
0.272
0.258
0.218
0.811
0.272
0.286
56
26.49
ROIC%
20.42
19.86
20.16
23.09
21.10
18.18
15.83
16.08
18.75
20.05
23.47
18.18
19.96
6
14.44
Return on equity%
23.13
25.72
28.08
30.48
31.02
33.67
32.79
30.79
31.86
31.63
28.02
31.86
30.91
92
6.95
Return on assets%
29.35
31.38
30.52
31.25
28.50
27.36
29.67
31.16
31.29
33.66
27.33
31.16
30.84
24
1.52
EPS¥
0.57
0.58
0.55
0.61
0.59
0.60
0.66
0.67
0.73
0.85
1.60
7.43%
3.39%
—
18.23
EPS growth%
2.44
5.06
7.28
9.66
9.95
11.69
10.08
11.94
11.47
12.37
7.31
11.69
10.01
90
0.67
Bookvalue per sh¥
2.39
2.31
2.30
2.61
2.76
2.70
2.73
2.93
2.71
2.53
0.46
(1.74%)
1.43%
—
2.28
FCF per share¥
0.23
0.23
0.22
0.19
0.17
0.15
0.13
0.11
0.12
0.10
1.50
(10.02%)
(9.36%)
—
0.86
Dividend per sh¥
2.00
1.92
1.93
2.14
2.50
2.72
2.90
2.98
2.84
3.23
2.81
5.23%
4.96%
—
2.09
Div yield (avg)%
21.51
21.28
18.31
20.71
21.67
19.94
19.72
19.31
17.19
17.96
27.28
19.31
19.83
49
6.84
Payout ratio%
25.93
24.72
22.49
21.32
19.25
16.38
15.19
17.78
16.34
16.77
29.95
16.38
18.52
34
125.5
Shares (diluted)M
161.6
165.1
176.3
174.5
197.0
218.8
234.0
229.1
226.3
228.2
129.1
2.98%
4.67%
16
25.56
Buyback yield%
28.33
27.42
25.97
28.27
29.96
29.73
29.42
29.19
26.32
26.70
19.02
29.19
28.30
90
1.655
D/E ratiox
1.951
2.097
2.001
2.326
2.496
2.398
2.546
2.975
3.134
3.536
1.073
2.975
2.447
69
0.460
Enterprise value¥B
0.919
0.907
0.898
0.977
1.021
1.136
1.272
1.237
1.299
1.452
0.386
7.29%
5.91%
58
934.2
LT debt¥M
670.5
739.3
818.1
748.3
696.6
715.0
687.8
618.1
560.9
563.2
85.39
(4.16%)
(2.72%)
34
Revenue
¥1.149B
4.40%
1.00×
Cost of revenue
¥804.3M
4.40%
1.00×
Operating expenses
¥241.9M
4.69%
1.03×
Cash and investments
14.50%
Spread over hurdle
45.63%