0.645
Revenue¥B
0.718
0.759
0.795
0.835
0.897
0.975
1.037
1.120
1.205
1.301
0.662
7.72%
6.73%
37
13.57
Revenue growth%
4.63
3.64
3.22
6.04
4.18
3.44
3.80
6.15
6.21
6.33
15.87
6.15
4.40
51
28.93
Gross margin%
13.37
11.02
8.77
7.29
4.85
6.12
6.74
4.87
3.90
4.24
25.02
4.87
6.43
67
21.88
Operating margin%
10.44
8.59
5.86
5.21
6.60
5.07
5.56
2.95
5.69
3.82
2.47
5.07
5.63
31
6.55
Net margin%
8.07
9.76
12.02
11.55
12.28
12.91
13.48
16.45
16.78
14.93
28.95
14.93
12.60
12
9.856
P/E ratio (avg)x
20.06
21.64
21.04
22.32
23.42
22.63
24.20
25.50
26.18
29.60
20.14
25.50
23.02
27
17.59
EV/EBITx
21.55
21.30
23.43
24.36
25.93
29.05
30.49
28.15
31.05
35.12
21.78
30.49
27.04
38
21.81
FCF yield (avg)%
14.15
11.32
12.82
10.60
8.95
11.53
11.33
12.09
11.48
14.43
8.24
11.53
11.51
28
5.99
FCF margin%
17.82
17.83
20.27
18.52
20.64
21.80
22.38
24.23
21.96
24.29
28.60
22.38
21.22
47
1.441
FCF / Net incomex
0.935
1.003
0.947
0.969
0.997
0.999
0.914
0.895
0.961
1.074
0.927
0.961
0.965
25
2.06
ROIC%
34.43
33.27
33.18
33.77
32.09
30.62
31.10
31.99
32.96
30.16
21.77
31.10
32.52
89
9.25
Return on equity%
11.23
13.08
13.53
15.25
14.87
15.98
13.89
12.70
14.38
16.44
18.52
14.38
14.13
20
15.43
Return on assets%
7.44
6.02
3.35
6.23
8.99
7.69
9.13
8.65
9.64
7.40
8.45
8.65
7.57
52
3.87
EPS¥
3.80
4.33
4.66
5.37
6.18
6.79
7.88
8.93
10.66
11.74
4.24
13.68%
13.08%
—
14.76
EPS growth%
22.42
25.23
27.13
28.29
30.17
32.52
34.17
34.08
34.54
33.10
19.81
34.08
31.35
7
2.34
Bookvalue per sh¥
2.68
2.84
3.33
3.73
3.85
3.84
4.53
4.47
5.12
5.21
1.28
6.25%
7.42%
—
2.32
FCF per share¥
2.23
2.16
2.10
2.21
2.23
2.38
2.63
2.72
2.56
2.75
1.65
4.31%
0.88%
—
4.07
Dividend per sh¥
2.09
2.03
2.06
2.12
1.92
1.79
1.99
1.99
2.26
2.58
1.55
6.03%
2.29%
—
28.84
Div yield (avg)%
2.43
2.64
0.77
0.41
0.40
0.40
0.40
3.21
5.14
4.23
13.73
3.21
1.60
45
12.73
Payout ratio%
28.30
26.49
23.54
22.45
22.68
23.18
23.40
21.08
23.59
25.00
21.54
23.40
23.47
21
140.8
Shares (diluted)M
156.8
170.3
180.3
166.5
170.8
163.9
158.0
169.4
154.7
138.4
146.5
(4.11%)
(0.73%)
87
16.16
Buyback yield%
10.83
12.19
12.93
15.22
15.76
17.11
16.68
15.59
12.77
11.87
12.91
15.59
14.08
71
1.743
D/E ratiox
0.317
0.287
0.292
0.276
0.269
0.290
0.312
0.290
0.321
0.322
1.495
0.312
0.291
51
0.051
Enterprise value¥B
1.154
1.342
1.535
1.465
1.447
1.343
1.457
1.466
1.550
1.670
0.227
2.91%
4.81%
41
0.082
LT debt¥B
0.462
0.475
0.499
0.548
0.604
0.681
0.768
0.868
0.955
1.013
0.776
10.89%
9.16%
74
Revenue
¥1.301B
6.73%
1.00×
Cost of revenue
¥713.3M
6.81%
1.01×
Operating expenses
¥202.5M
6.64%
0.99×
Spread over hurdle
29.28%