0.588
Revenue¥B
0.637
0.703
0.751
0.796
0.863
0.950
1.019
1.114
1.231
1.360
0.623
9.53%
8.48%
42
17.96
Revenue growth%
8.30
8.10
6.05
3.20
2.33
3.95
4.19
2.29
4.18
6.13
15.28
4.18
4.19
92
28.96
Gross margin%
11.18
13.57
15.92
17.36
15.17
18.10
16.32
15.51
16.80
15.76
27.67
16.32
15.84
33
19.89
Operating margin%
17.01
14.74
15.74
18.64
20.21
22.71
20.92
23.00
25.31
27.08
16.44
23.00
20.56
78
15.90
Net margin%
26.39
27.17
24.93
26.96
24.78
24.84
27.10
28.93
31.63
30.69
26.56
28.93
27.03
92
18.28
P/E ratio (avg)x
57.20
63.26
66.07
72.59
82.64
94.34
91.89
109.4
109.8
124.6
11.42
109.4
87.27
51
19.86
EV/EBITx
19.78
22.58
22.70
23.74
25.82
28.78
30.30
32.10
31.37
37.01
11.04
31.37
27.30
60
6.10
FCF yield (avg)%
11.13
12.34
14.27
14.31
14.68
12.05
13.70
12.52
12.79
11.06
23.53
12.52
12.66
38
19.25
FCF margin%
1.39
0.40
0.40
0.40
0.97
3.14
4.16
5.57
7.50
4.82
13.22
4.82
2.27
39
0.686
FCF / Net incomex
0.403
0.406
0.372
0.383
0.362
0.375
0.350
0.374
0.328
0.311
0.165
0.350
0.373
23
26.82
ROIC%
15.17
12.96
15.61
16.97
18.18
18.61
20.03
18.07
17.94
20.09
16.98
18.61
18.00
79
23.79
Return on equity%
3.13
2.11
1.90
0.40
0.40
0.40
0.40
2.86
2.03
3.55
26.93
2.03
1.96
30
9.49
Return on assets%
24.32
22.44
25.44
25.27
24.45
26.71
28.32
26.13
24.37
23.54
22.20
26.13
24.86
54
3.00
EPS¥
3.04
3.15
3.04
2.81
2.78
2.84
2.90
2.55
2.76
2.76
3.13
(0.10%)
(1.91%)
—
10.73
EPS growth%
5.55
4.72
6.27
6.56
4.34
5.97
5.02
5.25
6.62
9.48
17.99
5.97
5.76
48
1.00
Bookvalue per sh¥
3.44
3.35
3.95
4.46
5.27
5.58
5.92
5.94
5.73
6.76
2.18
5.12%
8.63%
—
2.13
FCF per share¥
2.56
2.53
2.65
2.26
1.98
1.71
1.52
1.63
1.49
1.31
3.37
(7.95%)
(7.11%)
—
3.42
Dividend per sh¥
2.71
3.03
3.48
4.01
4.18
4.46
4.63
5.37
5.46
6.09
1.57
7.82%
9.87%
—
3.01
Div yield (avg)%
7.14
7.61
10.36
7.59
9.21
9.71
12.21
9.44
12.23
14.59
3.69
12.21
9.57
69
11.81
Payout ratio%
19.02
20.82
23.26
23.18
20.34
21.18
22.09
20.28
21.88
20.41
19.15
21.18
21.00
31
156.2
Shares (diluted)M
248.9
253.2
245.6
250.5
265.1
252.6
294.4
341.0
401.4
474.1
159.5
12.33%
7.10%
40
13.37
Buyback yield%
14.20
11.34
12.62
10.34
10.95
13.01
13.01
14.85
17.79
15.32
23.11
14.85
13.01
25
1.106
D/E ratiox
1.640
1.531
1.718
1.623
1.776
1.745
1.592
1.471
1.474
1.376
0.643
1.474
1.607
18
0.888
Enterprise value¥B
1.351
1.387
1.577
1.829
1.855
2.127
2.238
2.260
2.498
2.642
0.586
7.33%
6.46%
49
0.574
LT debt¥B
2.258
2.336
2.779
3.271
3.310
3.873
4.460
4.948
5.702
5.905
0.394
12.27%
11.96%
70
Revenue
¥1.360B
8.48%
1.00×
Cost of revenue
¥779.0M
8.36%
0.99×
Operating expenses
¥288.0M
8.50%
1.00×
Spread over hurdle
13.64%