0.215
Revenue¥B
1.087
1.123
1.174
1.179
1.197
1.219
1.279
1.301
1.327
1.364
0.225
2.64%
2.48%
21
21.45
Revenue growth%
16.87
14.64
13.89
15.58
13.23
12.32
14.04
11.29
11.37
11.68
24.15
11.68
13.56
54
29.39
Gross margin%
12.00
13.50
15.48
14.91
15.37
12.85
11.74
14.19
16.43
15.13
6.50
14.19
14.55
35
6.95
Operating margin%
0.40
1.19
3.23
1.39
0.66
0.40
0.40
0.97
1.86
0.40
19.21
0.40
0.82
55
15.84
Net margin%
10.27
7.78
8.10
5.45
6.09
5.02
2.27
0.40
0.94
3.40
2.83
2.27
5.23
44
29.60
P/E ratio (avg)x
19.96
23.50
23.86
27.75
28.66
29.40
34.34
38.48
43.90
45.57
20.29
38.48
29.03
73
28.57
EV/EBITx
7.754
6.839
7.127
6.193
5.788
6.219
5.823
5.195
4.553
4.791
8.834
5.195
6.008
23
12.85
FCF yield (avg)%
10.10
11.01
12.45
10.71
9.80
11.04
13.66
15.63
17.39
20.36
14.06
15.63
11.75
11
30.00
FCF margin%
2.49
5.01
6.54
8.40
10.53
10.37
11.71
9.58
9.10
8.39
18.15
9.58
8.75
77
1.482
FCF / Net incomex
1.067
1.136
1.113
1.203
1.320
1.364
1.350
1.589
1.778
1.788
0.463
1.589
1.335
41
14.58
ROIC%
13.03
10.63
12.95
13.39
13.63
10.80
12.01
9.86
8.70
11.40
8.15
10.80
11.71
15
22.59
Return on equity%
23.79
25.49
22.88
24.61
22.82
21.86
20.99
23.72
22.54
21.57
8.81
21.86
22.85
61
26.06
Return on assets%
15.70
17.01
17.75
16.94
17.07
14.45
14.94
12.94
14.49
11.67
21.80
14.45
15.32
20
1.44
EPS¥
2.16
2.18
2.25
2.52
2.59
3.02
3.10
3.56
3.61
3.61
1.51
6.85%
5.78%
—
19.95
EPS growth%
15.03
15.09
12.37
11.79
12.09
15.09
12.85
15.29
12.96
12.61
7.28
12.96
12.91
69
1.38
Bookvalue per sh¥
1.26
1.12
1.07
1.12
1.00
0.91
0.92
1.01
0.90
0.99
0.52
(0.30%)
(2.93%)
—
0.87
FCF per share¥
1.86
1.87
1.70
1.65
1.74
1.89
2.01
2.03
1.75
1.63
0.33
(1.27%)
(0.39%)
—
1.15
Dividend per sh¥
1.03
1.17
1.31
1.26
1.28
1.45
1.69
1.96
1.88
1.92
0.53
8.42%
6.04%
—
14.17
Div yield (avg)%
10.19
10.64
12.50
12.92
13.21
15.09
12.99
10.82
9.73
8.54
2.13
10.82
11.66
55
7.65
Payout ratio%
19.62
18.46
17.65
19.36
19.14
18.57
21.36
19.28
22.11
24.57
8.22
21.36
19.32
29
415.6
Shares (diluted)M
466.9
510.4
477.2
456.4
465.1
464.9
442.6
411.7
389.0
366.5
399.9
(4.65%)
(1.45%)
7
19.63
Buyback yield%
28.59
28.79
30.85
31.69
33.51
35.10
34.40
36.76
38.69
39.85
14.42
36.76
33.95
17
1.141
D/E ratiox
0.261
0.279
0.248
0.214
0.205
0.202
0.175
0.187
0.193
0.169
1.410
0.187
0.204
36
0.242
Enterprise value¥B
0.824
0.859
0.912
0.941
1.044
0.973
1.117
1.230
1.289
1.391
1.184
5.91%
5.80%
53
0.171
LT debt¥B
1.214
1.395
1.406
1.555
1.680
1.665
1.925
2.167
2.370
2.638
0.222
9.44%
7.87%
47
Revenue
¥1.364B
2.48%
1.00×
Cost of revenue
¥766.7M
2.65%
1.02×
Operating expenses
¥342.2M
2.38%
0.99×
Goodwill & intangibles
14.87%
Spread over hurdle
(3.95%)