1.517
Revenue¥B
1.104
1.188
1.272
1.360
1.433
1.504
1.611
1.695
1.766
1.822
1.625
4.92%
5.73%
66
15.63
Revenue growth%
33.70
32.48
31.64
34.22
36.66
35.65
32.80
35.44
35.08
33.11
7.46
35.08
33.96
50
26.55
Gross margin%
9.58
11.72
9.89
10.11
8.33
9.84
9.63
9.55
12.21
13.88
6.64
9.84
9.86
60
4.77
Operating margin%
3.49
3.83
5.69
7.88
10.36
11.65
14.44
14.31
15.92
18.88
29.93
14.44
11.01
87
15.33
Net margin%
32.29
34.52
34.18
35.28
36.09
36.19
36.02
37.57
37.38
35.02
23.57
36.19
35.65
70
19.02
P/E ratio (avg)x
10.73
10.34
11.82
12.34
13.77
15.10
14.27
15.28
16.76
16.09
15.26
15.28
14.02
92
37.37
EV/EBITx
15.79
14.25
13.54
14.45
13.87
13.26
12.94
11.58
10.88
11.02
30.95
11.58
13.40
95
10.84
FCF yield (avg)%
28.10
30.69
30.80
31.31
33.62
33.33
30.86
33.61
32.64
33.78
10.05
33.33
31.97
6
22.22
FCF margin%
25.10
22.89
24.51
26.48
27.15
29.48
30.73
29.94
29.87
29.57
21.84
29.87
28.32
15
0.969
FCF / Net incomex
0.568
0.583
0.582
0.548
0.585
0.579
0.593
0.623
0.665
0.617
1.146
0.617
0.584
22
21.77
ROIC%
11.08
8.86
8.22
7.88
10.17
11.70
12.83
13.40
15.87
14.14
18.43
13.40
11.39
79
27.63
Return on equity%
16.78
15.67
13.90
13.62
13.99
15.89
17.31
17.34
16.64
17.86
29.37
17.31
16.26
35
14.14
Return on assets%
11.76
9.44
11.45
11.38
11.30
11.96
11.12
8.79
9.92
7.47
10.51
9.92
11.21
45
0.26
EPS¥
0.95
1.04
1.03
1.03
1.05
1.24
1.20
1.16
1.33
1.58
0.27
8.44%
4.95%
—
24.53
EPS growth%
7.77
8.11
6.04
6.19
3.26
2.83
0.40
0.40
0.40
0.96
2.95
0.40
3.05
22
0.32
Bookvalue per sh¥
0.37
0.39
0.41
0.39
0.45
0.54
0.58
0.64
0.75
0.76
0.78
10.89%
7.48%
—
0.68
FCF per share¥
0.41
0.39
0.39
0.35
0.32
0.31
0.28
0.26
0.24
0.23
1.02
(6.65%)
(5.58%)
—
0.16
Dividend per sh¥
0.89
0.86
0.87
0.91
1.03
1.08
1.05
1.05
1.15
1.14
0.40
2.09%
1.62%
—
6.37
Div yield (avg)%
0.62
0.40
0.40
0.40
3.13
2.34
3.91
5.66
4.51
4.32
28.28
4.32
2.74
47
5.01
Payout ratio%
28.39
25.52
26.56
26.38
28.97
30.05
33.04
33.91
36.19
34.62
12.67
33.91
29.51
24
709.7
Shares (diluted)M
782.1
831.5
783.3
715.0
726.4
735.1
689.8
679.7
604.4
556.7
696.1
(5.18%)
(3.49%)
19
5.21
Buyback yield%
2.88
0.40
0.40
0.40
0.40
0.89
0.40
2.43
0.40
0.40
7.66
0.40
0.40
37
1.408
D/E ratiox
0.224
0.241
0.221
0.208
0.237
0.252
0.290
0.313
0.305
0.314
1.559
0.305
0.246
19
0.867
Enterprise value¥B
1.147
1.197
1.193
1.290
1.359
1.283
1.347
1.289
1.397
1.589
2.051
3.19%
3.90%
20
1.481
LT debt¥B
1.927
1.923
1.767
1.811
1.725
1.740
1.692
1.652
1.759
1.790
0.802
0.75%
0.03%
10
Revenue
¥1.822B
5.73%
1.00×
Cost of revenue
¥927.9M
5.64%
0.99×
Operating expenses
¥301.0M
6.14%
1.04×
Goodwill & intangibles
16.44%
Spread over hurdle
(0.52%)