0.572
Revenue¥B
2.042
2.150
2.273
2.420
2.580
2.641
2.810
2.890
3.043
3.153
0.585
4.10%
4.78%
40
20.76
Revenue growth%
14.16
16.67
15.93
17.19
15.59
13.80
13.86
15.36
12.61
15.03
14.48
13.86
15.19
34
12.68
Gross margin%
12.77
11.37
12.10
14.54
12.23
9.68
10.25
7.74
7.13
7.35
10.78
7.74
10.81
17
17.21
Operating margin%
7.42
9.01
8.10
8.58
10.48
10.39
8.34
7.53
4.53
4.95
10.81
7.53
8.22
40
10.86
Net margin%
23.51
23.52
22.25
22.53
21.34
20.12
18.10
18.72
19.81
20.66
3.23
19.81
21.00
20
22.86
P/E ratio (avg)x
7.006
7.849
9.071
9.676
9.576
10.02
10.46
10.89
12.04
12.47
25.80
10.89
9.850
30
21.37
EV/EBITx
26.32
28.01
25.98
23.79
26.00
24.26
27.21
28.41
27.35
25.67
27.70
27.21
26.16
69
16.57
FCF yield (avg)%
10.14
8.70
8.66
11.43
9.26
8.88
11.32
11.81
8.87
7.71
3.86
8.88
9.07
65
20.72
FCF margin%
25.52
27.74
27.95
30.88
32.38
29.80
32.08
32.00
34.49
36.24
27.59
32.08
31.44
15
0.153
FCF / Net incomex
0.626
0.669
0.619
0.661
0.617
0.628
0.589
0.538
0.492
0.492
0.504
0.538
0.618
70
8.10
ROIC%
17.65
19.23
21.08
18.78
20.20
19.37
22.11
19.51
22.02
21.69
17.90
21.69
19.86
13
6.75
Return on equity%
20.54
18.80
18.09
15.62
18.36
19.91
20.79
21.73
19.00
19.37
14.34
19.91
19.18
61
16.48
Return on assets%
27.91
27.65
29.41
27.56
28.53
29.42
30.94
30.91
28.74
30.55
13.66
30.55
29.07
9
0.64
EPS¥
0.60
0.66
0.70
0.73
0.71
0.81
0.76
0.72
0.67
0.71
0.71
0.12%
1.95%
—
4.33
EPS growth%
13.83
11.21
9.35
9.78
12.18
10.14
8.74
6.69
7.15
10.10
8.07
8.74
9.94
72
0.23
Bookvalue per sh¥
0.88
0.85
0.93
0.87
0.77
0.84
0.88
0.79
0.79
0.73
0.24
(1.07%)
(0.87%)
—
0.65
FCF per share¥
0.47
0.52
0.49
0.52
0.59
0.67
0.64
0.72
0.67
0.65
0.09
1.95%
2.87%
—
0.40
Dividend per sh¥
0.79
0.86
1.04
1.17
1.18
1.25
1.44
1.41
1.46
1.64
0.43
6.90%
8.86%
—
26.96
Div yield (avg)%
23.33
20.53
18.38
17.33
19.70
16.92
15.44
15.91
18.42
16.88
23.93
16.88
17.85
26
5.32
Payout ratio%
22.22
24.46
22.89
24.13
26.33
26.66
29.36
26.92
28.02
26.98
19.73
26.98
26.49
45
2.560
Shares (diluted)B
3.272
3.356
3.255
3.489
3.503
3.303
3.148
3.293
3.028
2.974
2.529
(3.22%)
(0.38%)
57
20.90
Buyback yield%
8.22
6.78
4.89
7.32
6.64
4.01
1.29
0.40
1.05
2.01
20.90
1.29
4.45
48
1.675
D/E ratiox
0.318
0.322
0.331
0.363
0.357
0.385
0.391
0.423
0.462
0.433
0.473
0.423
0.374
84
0.578
Enterprise value¥B
2.028
2.183
2.372
2.212
1.981
1.846
1.945
1.770
1.819
1.958
2.442
(0.24%)
(0.28%)
45
2.489
LT debt¥B
1.485
1.440
1.527
1.376
1.442
1.473
1.394
1.224
1.115
1.118
1.197
(4.96%)
(3.97%)
43
Revenue
¥3.153B
4.78%
1.00×
Cost of revenue
¥1.851B
4.78%
1.00×
Operating expenses
¥398.3M
4.66%
0.99×
Goodwill & intangibles
20.29%
Spread over hurdle
16.47%