1.339
Revenue¥B
1.400
1.422
1.472
1.511
1.579
1.638
1.678
1.714
1.796
1.884
1.424
3.59%
3.25%
86
2.71
Revenue growth%
20.10
19.98
20.55
19.34
21.79
24.62
27.05
25.52
24.88
27.75
26.17
25.52
23.21
23
15.43
Gross margin%
17.72
20.60
23.26
21.78
20.72
18.71
21.42
23.41
24.68
26.88
12.83
23.41
21.60
43
14.76
Operating margin%
24.14
26.36
27.72
30.39
33.05
30.70
31.87
30.27
31.92
34.59
17.03
31.87
30.55
13
13.92
Net margin%
23.80
21.03
21.97
21.36
21.86
20.75
18.71
18.99
21.43
22.23
23.85
20.75
21.40
46
11.34
P/E ratio (avg)x
32.89
36.95
37.18
39.53
37.78
35.55
37.62
40.45
41.15
44.16
22.43
40.45
37.70
58
26.58
EV/EBITx
46.63
54.67
54.24
54.67
57.40
57.83
58.24
69.29
71.51
79.61
30.90
69.29
57.62
69
20.68
FCF yield (avg)%
29.63
28.82
29.10
30.41
33.39
31.34
32.82
30.99
32.29
34.68
13.59
32.29
31.16
37
20.06
FCF margin%
18.73
17.05
18.13
19.84
21.31
20.94
18.86
17.17
15.96
17.08
29.56
17.17
18.43
28
0.780
FCF / Net incomex
0.696
0.763
0.811
0.740
0.661
0.567
0.492
0.536
0.523
0.571
1.431
0.536
0.616
59
10.31
ROIC%
14.01
13.25
16.00
16.68
19.45
21.87
21.70
19.03
19.85
20.32
5.72
20.32
19.24
60
17.69
Return on equity%
16.06
18.01
17.84
15.52
16.85
15.75
15.96
14.71
12.17
13.44
12.03
14.71
15.86
81
28.40
Return on assets%
16.63
13.78
14.63
15.83
17.70
18.57
16.22
15.70
13.47
16.23
4.72
16.22
16.03
35
0.65
EPS¥
0.68
0.60
0.65
0.61
0.60
0.65
0.66
0.61
0.63
0.56
0.66
(1.55%)
(2.14%)
—
6.86
EPS growth%
10.47
12.38
14.19
14.98
13.08
14.50
12.59
13.99
12.20
11.57
3.92
12.59
12.84
64
0.38
Bookvalue per sh¥
0.43
0.38
0.33
0.36
0.30
0.31
0.31
0.33
0.29
0.27
1.66
(2.03%)
(4.31%)
—
1.24
FCF per share¥
1.49
1.35
1.23
1.30
1.16
1.13
1.15
1.19
1.07
1.04
0.70
(2.11%)
(4.67%)
—
0.72
Dividend per sh¥
2.25
2.10
2.12
2.29
2.13
2.24
2.20
2.43
2.67
2.37
1.29
2.22%
1.00%
—
20.34
Div yield (avg)%
31.20
33.96
34.92
35.34
36.59
39.01
39.97
39.48
36.69
34.86
21.25
39.01
35.96
79
15.23
Payout ratio%
18.93
18.19
19.21
17.45
18.43
17.87
16.97
18.42
19.46
19.52
18.67
18.42
18.43
12
398.1
Shares (diluted)M
296.4
322.1
295.6
287.1
281.9
285.5
264.3
264.3
253.9
221.7
400.9
(4.69%)
(3.05%)
20
16.77
Buyback yield%
14.40
12.15
14.85
16.39
13.59
14.14
14.69
12.91
10.73
10.96
26.80
12.91
13.86
81
1.507
D/E ratiox
0.590
0.613
0.659
0.646
0.693
0.722
0.665
0.697
0.666
0.757
1.460
0.697
0.666
6
2.469
Enterprise value¥B
1.644
1.649
1.588
1.759
2.005
2.213
2.195
2.053
2.242
2.573
2.269
5.11%
4.72%
62
2.380
LT debt¥B
1.704
1.675
1.982
2.142
2.217
2.222
2.688
2.656
3.188
3.838
0.458
11.60%
10.35%
92
Revenue
¥1.884B
3.25%
1.00×
Cost of revenue
¥757.8M
2.93%
0.97×
Operating expenses
¥474.8M
3.92%
1.07×
Goodwill & intangibles
16.14%
Spread over hurdle
30.78%