0.163
Revenue¥B
0.952
0.973
0.976
0.983
0.993
1.033
1.048
1.068
1.077
1.126
0.174
2.54%
1.79%
64
2.33
Revenue growth%
14.59
17.56
16.04
14.84
15.22
13.59
11.45
12.35
13.05
12.89
21.14
12.89
14.09
80
24.73
Gross margin%
0.40
2.57
4.94
6.07
6.98
4.03
5.29
4.18
6.52
4.55
21.89
4.55
4.74
22
14.09
Operating margin%
12.57
13.20
13.02
14.81
14.58
13.13
10.22
11.30
9.55
11.99
15.93
11.30
12.80
34
21.26
Net margin%
22.20
20.32
18.12
15.28
12.54
14.92
17.39
18.60
20.62
19.06
4.76
18.60
18.36
54
20.83
P/E ratio (avg)x
20.85
21.48
20.74
21.52
18.61
16.18
16.28
16.96
16.95
17.72
16.07
16.95
18.16
30
36.58
EV/EBITx
13.05
13.22
14.15
15.59
15.36
13.79
14.18
15.66
15.79
17.58
19.07
15.66
14.77
55
26.29
FCF yield (avg)%
29.78
29.91
31.95
32.23
30.54
32.73
34.52
36.40
36.46
39.39
22.82
36.40
32.48
74
17.11
FCF margin%
11.67
14.15
13.25
15.84
13.67
15.10
16.68
14.68
14.77
16.76
29.70
15.10
14.73
57
0.733
FCF / Net incomex
1.175
1.267
1.090
1.164
1.008
0.918
0.806
0.835
0.751
0.784
0.374
0.806
0.963
33
22.86
ROIC%
6.96
5.68
5.02
6.75
7.26
7.32
9.91
11.51
10.16
11.48
25.63
10.16
7.29
52
25.58
Return on equity%
20.22
22.86
19.95
21.55
19.81
22.67
24.68
22.29
22.12
22.82
9.43
22.67
22.20
6
22.27
Return on assets%
22.64
25.50
24.79
24.92
26.56
27.16
25.98
24.23
21.48
23.51
17.67
24.23
24.85
46
1.19
EPS¥
1.32
1.38
1.39
1.38
1.64
1.89
2.18
2.57
2.50
2.64
1.24
9.98%
7.18%
—
17.02
EPS growth%
10.42
9.90
11.19
11.52
11.03
9.05
8.58
11.17
10.37
7.70
23.30
9.05
10.40
36
0.67
Bookvalue per sh¥
0.97
0.96
0.99
1.01
0.93
1.00
1.10
1.08
1.04
1.02
1.01
1.86%
1.17%
—
0.74
FCF per share¥
0.70
0.71
0.68
0.73
0.64
0.68
0.62
0.56
0.50
0.48
1.12
(5.69%)
(4.33%)
—
0.41
Dividend per sh¥
1.64
1.77
1.82
2.17
2.41
2.88
2.85
3.05
2.98
3.51
1.22
7.81%
9.15%
—
13.33
Div yield (avg)%
8.30
7.59
4.60
7.51
5.88
7.19
4.83
7.60
5.36
6.66
29.53
6.66
6.93
30
18.90
Payout ratio%
31.00
33.85
31.64
30.56
29.63
31.52
32.48
32.46
33.62
35.69
3.12
32.48
32.05
51
356.5
Shares (diluted)M
348.8
392.7
431.1
420.2
421.1
435.9
478.0
431.3
415.5
455.1
349.5
1.56%
3.41%
36
14.86
Buyback yield%
24.44
27.07
24.84
23.08
25.88
27.04
24.52
24.48
22.13
23.34
29.34
24.48
24.50
21
0.813
D/E ratiox
1.070
1.253
1.505
1.682
1.896
1.868
2.068
2.482
2.682
2.658
0.782
2.482
1.882
72
648.1
Enterprise value¥M
310.1
334.2
388.5
396.1
455.7
549.5
548.7
663.2
736.5
844.3
134.0
13.12%
11.28%
84
684.3
LT debt¥M
445.8
475.1
530.7
493.2
488.3
498.0
540.1
492.2
513.3
502.2
246.1
0.56%
2.37%
92
Revenue
¥1.126B
1.79%
1.00×
Cost of revenue
¥788.3M
1.79%
1.00×
Operating expenses
¥233.8M
1.71%
0.99×
Spread over hurdle
(0.77%)