0.132
Revenue¥B
1.020
1.132
1.236
1.368
1.520
1.625
1.800
1.950
2.076
2.273
0.141
8.38%
9.17%
23
25.61
Revenue growth%
3.26
5.48
7.38
10.10
10.06
10.83
8.45
8.89
9.73
9.93
28.78
9.73
9.31
65
10.65
Gross margin%
20.15
18.70
20.44
17.79
18.29
17.59
15.81
18.12
17.32
18.69
27.68
17.59
18.21
92
18.02
Operating margin%
17.05
17.10
18.85
16.99
15.67
16.30
14.00
12.59
13.19
13.58
3.69
13.58
15.98
46
24.60
Net margin%
25.63
23.86
21.15
18.36
17.97
19.63
20.12
20.01
18.56
19.23
15.13
19.63
19.82
56
18.52
P/E ratio (avg)x
49.18
53.31
59.48
66.34
75.16
83.80
83.31
94.86
96.84
111.6
28.28
94.86
79.24
9
17.09
EV/EBITx
24.57
22.66
20.80
23.81
22.85
21.71
23.49
25.20
23.94
27.23
26.89
23.94
23.65
12
18.79
FCF yield (avg)%
15.38
14.99
14.27
13.64
13.30
14.25
14.76
17.25
18.28
15.60
21.16
15.60
14.87
92
22.24
FCF margin%
9.51
8.17
7.95
7.96
9.77
10.40
12.11
14.70
16.84
18.20
29.49
14.70
10.09
49
0.670
FCF / Net incomex
0.410
0.451
0.413
0.416
0.379
0.391
0.354
0.341
0.385
0.403
1.728
0.385
0.397
18
18.37
ROIC%
7.80
5.99
3.61
5.09
7.31
10.20
11.61
8.82
10.20
10.27
18.84
10.20
8.31
20
6.40
Return on equity%
5.50
3.57
1.71
2.20
4.99
6.88
8.31
9.27
6.77
5.84
9.71
6.88
5.67
15
18.25
Return on assets%
20.19
18.90
21.55
21.09
22.70
23.83
24.24
25.33
26.39
25.95
3.16
25.33
23.26
69
0.25
EPS¥
0.96
1.00
1.17
1.14
1.16
1.12
1.15
1.27
1.23
1.39
0.28
3.75%
3.45%
—
16.09
EPS growth%
19.87
22.55
20.36
18.54
19.54
22.16
24.55
27.29
24.56
22.22
27.87
24.55
22.19
17
0.37
Bookvalue per sh¥
0.22
0.24
0.27
0.27
0.29
0.27
0.26
0.25
0.29
0.28
0.59
(0.53%)
3.16%
—
0.81
FCF per share¥
0.21
0.22
0.20
0.22
0.21
0.22
0.21
0.19
0.20
0.21
0.63
(0.24%)
(0.97%)
—
0.84
Dividend per sh¥
1.15
1.29
1.22
1.38
1.34
1.42
1.51
1.51
1.44
1.63
0.61
3.99%
3.93%
—
10.58
Div yield (avg)%
24.03
21.40
20.21
22.82
23.11
20.31
17.49
18.27
17.02
18.50
11.68
18.27
20.26
57
14.63
Payout ratio%
15.12
17.39
18.14
17.41
16.33
15.51
14.38
12.69
10.35
9.45
24.13
12.69
15.32
52
1.741
Shares (diluted)B
2.073
1.986
2.118
2.201
2.250
2.474
2.664
2.637
2.533
2.458
1.678
1.79%
1.19%
43
24.28
Buyback yield%
8.06
7.58
8.68
10.75
9.07
8.95
11.93
10.14
9.59
10.73
18.49
10.14
9.33
23
1.777
D/E ratiox
0.702
0.683
0.673
0.783
0.909
0.922
0.891
0.881
0.967
0.940
0.176
0.922
0.886
72
0.377
Enterprise value¥B
2.202
2.076
2.376
2.500
2.431
2.831
2.719
3.075
3.487
3.500
0.702
7.56%
4.63%
93
2,071
LT debt¥M
615.1
641.9
701.6
640.9
583.3
540.1
513.6
521.3
570.8
591.6
475.3
0.28%
(1.46%)
70
Revenue
¥2.273B
9.17%
1.00×
Cost of revenue
¥1.367B
8.71%
0.96×
Operating expenses
¥342.0M
10.18%
1.10×
Goodwill & intangibles
17.58%
Spread over hurdle
13.37%