0.438
Revenue¥B
0.789
0.859
0.902
0.949
0.999
1.053
1.140
1.227
1.315
1.416
0.489
7.23%
6.48%
62
14.12
Revenue growth%
11.82
12.21
11.82
9.19
10.04
10.80
12.36
12.66
14.05
15.12
5.02
12.66
12.01
40
17.03
Gross margin%
12.79
15.47
12.80
14.53
16.47
16.55
14.90
12.84
14.44
17.25
25.08
14.90
14.72
44
8.71
Operating margin%
37.82
36.43
34.73
32.88
31.07
30.17
30.42
27.52
29.43
28.35
12.34
29.43
30.74
78
26.11
Net margin%
14.32
12.70
12.47
10.93
8.84
6.40
3.87
2.97
1.45
2.66
3.77
2.97
7.62
42
19.62
P/E ratio (avg)x
34.31
40.61
44.24
42.81
47.06
52.09
51.25
56.52
58.98
57.76
12.64
56.52
49.15
28
26.32
EV/EBITx
16.33
14.12
13.66
12.65
13.82
12.07
12.00
11.40
10.94
10.19
6.326
11.40
12.36
62
13.53
FCF yield (avg)%
17.91
18.26
17.06
14.27
15.34
15.42
17.47
20.28
23.08
24.28
21.00
20.28
17.69
75
3.02
FCF margin%
31.01
32.75
32.50
34.55
36.64
35.92
35.70
38.48
35.94
33.70
18.07
35.92
35.12
59
1.355
FCF / Net incomex
1.295
1.448
1.456
1.556
1.549
1.595
1.808
1.853
1.750
1.698
0.310
1.750
1.576
51
21.00
ROIC%
14.20
16.27
15.92
15.31
15.30
13.59
12.92
13.94
15.84
17.58
26.70
13.94
15.31
90
25.55
Return on equity%
13.69
13.84
16.03
17.21
18.91
17.57
20.36
17.88
15.61
15.08
28.39
17.57
16.62
29
5.91
Return on assets%
12.00
11.97
9.05
6.20
8.26
7.23
4.93
2.18
0.41
1.10
26.38
2.18
6.71
74
1.49
EPS¥
0.32
0.36
0.37
0.40
0.43
0.47
0.43
0.39
0.40
0.37
1.53
(2.89%)
2.35%
—
4.18
EPS growth%
10.87
9.90
10.54
12.49
9.79
11.57
10.31
8.11
7.65
8.71
19.66
8.71
10.10
45
0.86
Bookvalue per sh¥
1.28
1.17
1.15
1.11
1.15
1.19
1.10
1.12
1.08
1.14
0.85
(0.02%)
(1.26%)
—
0.95
FCF per share¥
0.71
0.73
0.75
0.75
0.67
0.59
0.62
0.68
0.69
0.69
0.76
0.68%
(1.30%)
—
0.75
Dividend per sh¥
0.48
0.49
0.51
0.47
0.44
0.42
0.47
0.44
0.48
0.46
1.86
0.80%
(0.26%)
—
15.49
Div yield (avg)%
11.26
9.69
7.27
9.81
12.36
13.46
15.89
16.84
18.03
18.34
17.14
16.84
12.91
81
13.30
Payout ratio%
27.09
27.36
26.52
24.91
23.97
22.87
24.12
24.92
26.71
24.44
24.11
24.44
24.91
66
395.2
Shares (diluted)M
316.9
316.7
292.5
309.5
327.9
317.4
356.1
346.5
313.7
288.2
397.2
(2.55%)
(0.82%)
25
26.72
Buyback yield%
32.71
32.38
35.17
34.90
36.07
36.64
37.45
34.63
33.81
32.24
28.87
34.63
34.76
10
0.934
D/E ratiox
1.559
1.695
1.890
1.904
1.852
1.726
1.938
2.080
2.265
2.577
0.186
2.080
1.897
73
0.748
Enterprise value¥B
1.057
1.065
1.172
1.097
1.140
1.062
1.125
1.200
1.129
1.045
1.231
(1.72%)
1.09%
71
0.237
LT debt¥B
1.127
1.117
1.301
1.345
1.502
1.549
1.676
2.013
2.010
2.426
0.079
10.06%
8.04%
25
Revenue
¥1.416B
6.48%
1.00×
Cost of revenue
¥822.0M
6.52%
1.00×
Operating expenses
¥331.1M
7.07%
1.06×
Goodwill & intangibles
23.29%
Spread over hurdle
(1.75%)