1.004
Revenue¥B
0.795
0.801
0.832
0.849
0.863
0.875
0.869
0.897
0.907
0.908
1.045
1.02%
1.70%
67
10.90
Revenue growth%
12.45
9.45
10.58
13.54
11.36
13.55
13.95
12.54
10.81
10.04
17.68
12.54
11.90
42
8.48
Gross margin%
6.23
3.81
3.09
3.23
1.21
0.40
1.43
0.92
2.38
1.01
6.62
1.01
1.91
59
21.35
Operating margin%
27.13
28.39
29.22
29.55
28.91
26.52
26.49
25.39
27.63
28.32
7.34
26.52
27.98
61
17.68
Net margin%
7.82
8.73
9.26
10.34
12.78
10.59
12.14
14.54
17.12
14.44
15.67
14.44
11.36
69
10.39
P/E ratio (avg)x
18.15
17.63
18.22
17.24
18.26
19.09
19.34
17.89
17.99
19.02
24.79
19.02
18.18
19
28.49
EV/EBITx
13.19
13.67
14.33
14.25
12.95
13.68
12.54
11.00
10.47
9.735
7.755
11.00
13.07
65
5.51
FCF yield (avg)%
26.56
24.80
26.46
26.14
28.13
29.90
31.17
29.80
31.37
30.76
28.72
30.76
28.96
40
24.27
FCF margin%
25.24
25.35
23.16
25.96
26.70
27.41
30.25
29.27
30.87
31.14
27.47
30.25
27.06
93
1.181
FCF / Net incomex
1.696
1.877
2.032
2.131
2.042
2.192
2.088
2.432
2.488
2.738
0.168
2.432
2.109
26
25.16
ROIC%
15.79
13.59
16.26
15.23
17.38
15.88
17.74
19.59
17.18
18.55
6.16
17.74
16.72
40
12.30
Return on equity%
14.08
12.53
15.21
15.44
14.68
15.95
17.58
14.64
13.73
14.47
7.21
14.64
14.66
12
16.09
Return on assets%
22.91
20.93
20.78
23.18
21.79
22.36
21.98
19.10
16.80
18.98
21.53
19.10
21.36
90
0.69
EPS¥
0.55
0.55
0.50
0.50
0.54
0.50
0.44
0.39
0.36
0.32
0.72
(9.79%)
(5.88%)
—
3.58
EPS growth%
25.57
23.17
22.26
19.90
18.84
19.20
22.03
22.86
23.88
23.76
13.06
22.86
22.56
81
0.18
Bookvalue per sh¥
0.64
0.61
0.57
0.53
0.58
0.58
0.55
0.52
0.59
0.68
0.42
3.02%
1.61%
—
0.58
FCF per share¥
0.86
1.00
1.04
0.99
1.10
1.03
0.99
0.95
1.03
1.09
0.33
(0.16%)
3.05%
—
0.80
Dividend per sh¥
1.56
1.66
1.89
2.01
2.17
2.39
2.36
2.76
2.99
3.04
0.25
6.93%
8.49%
—
16.32
Div yield (avg)%
10.39
9.71
8.61
7.40
5.03
3.95
3.11
0.40
2.91
3.00
15.21
3.00
4.49
95
24.49
Payout ratio%
28.80
31.65
34.32
35.91
38.66
39.25
38.55
40.70
38.68
40.44
23.50
39.25
38.61
11
499.1
Shares (diluted)M
575.0
585.4
566.2
638.9
619.2
594.8
591.4
559.8
619.8
677.4
524.1
1.81%
1.56%
74
6.68
Buyback yield%
11.09
11.03
12.39
11.59
14.35
15.62
13.32
14.09
14.73
15.02
7.19
14.73
13.70
43
0.809
D/E ratiox
1.034
1.042
1.099
1.062
0.961
0.921
0.931
0.974
1.029
0.963
1.556
0.963
1.002
68
0.469
Enterprise value¥B
1.285
1.440
1.358
1.507
1.675
1.558
1.578
1.679
1.820
1.911
0.718
2.67%
3.84%
88
384.9
LT debt¥M
48.21
49.58
43.69
43.77
45.51
43.66
45.13
45.46
48.62
51.52
803.3
2.51%
1.09%
94
Revenue
¥908.3M
1.70%
1.00×
Cost of revenue
¥618.7M
1.73%
1.00×
Operating expenses
¥184.8M
1.13%
0.95×
Spread over hurdle
(2.26%)