0.728
Revenue¥B
0.684
0.732
0.797
0.876
0.946
1.040
1.109
1.177
1.304
1.441
0.746
8.79%
8.40%
32
18.57
Revenue growth%
20.93
23.02
24.06
21.82
22.68
25.31
26.74
23.88
23.12
23.99
14.73
23.99
23.50
80
8.65
Gross margin%
32.40
32.70
30.93
29.96
32.13
35.01
35.85
33.36
35.90
33.42
19.58
35.01
33.03
71
18.47
Operating margin%
9.22
10.09
7.81
6.96
8.86
11.25
9.23
7.57
6.65
5.49
27.86
7.57
8.33
22
25.69
Net margin%
22.83
25.33
27.28
27.09
27.35
25.34
25.22
27.67
25.10
22.85
20.94
25.22
25.34
76
24.18
P/E ratio (avg)x
23.74
23.81
27.45
28.70
32.47
37.39
43.44
49.77
57.93
64.40
29.35
49.77
34.93
22
21.70
EV/EBITx
20.88
21.96
23.51
22.55
25.21
24.51
23.38
21.99
21.96
21.17
8.865
21.99
22.27
10
25.19
FCF yield (avg)%
17.66
19.37
19.02
17.34
17.18
15.84
14.67
15.02
13.70
15.28
15.37
15.02
16.51
81
22.43
FCF margin%
22.28
23.91
23.24
21.16
22.85
24.97
22.68
19.82
18.71
20.77
18.59
20.77
22.48
26
1.736
FCF / Net incomex
1.865
2.031
2.176
2.334
2.526
2.750
2.766
3.121
3.447
3.651
0.109
3.121
2.638
22
20.55
ROIC%
1.12
0.40
0.40
0.96
1.37
1.76
1.09
3.19
0.40
0.40
22.16
1.09
1.03
85
15.26
Return on equity%
19.18
19.42
20.76
23.01
25.67
28.18
27.99
26.24
27.71
30.34
7.49
27.99
25.95
58
24.84
Return on assets%
30.61
28.32
26.49
27.70
26.96
25.34
26.70
23.71
25.60
27.18
23.81
25.60
26.83
9
1.18
EPS¥
0.86
0.91
0.86
0.94
1.02
1.18
1.37
1.60
1.66
1.81
1.27
12.15%
8.03%
—
18.91
EPS growth%
4.94
2.14
0.40
2.40
2.15
0.40
1.25
3.13
2.99
5.93
10.70
2.99
2.28
33
1.26
Bookvalue per sh¥
0.44
0.44
0.49
0.52
0.51
0.52
0.56
0.61
0.67
0.75
1.13
8.15%
7.12%
—
1.20
FCF per share¥
0.93
1.00
1.11
1.05
0.98
1.03
1.07
0.99
0.96
0.95
1.06
(0.66%)
0.41%
—
0.89
Dividend per sh¥
0.40
0.47
0.50
0.55
0.58
0.61
0.62
0.65
0.67
0.77
1.18
5.62%
7.46%
—
8.07
Div yield (avg)%
8.21
9.91
11.52
9.01
8.73
9.19
6.69
5.04
4.73
2.29
8.74
5.04
8.47
31
12.62
Payout ratio%
11.12
9.71
10.38
7.46
9.44
9.30
10.82
10.79
8.94
10.38
22.28
10.38
10.04
73
409.4
Shares (diluted)M
429.8
411.0
429.6
416.8
481.1
460.9
462.3
464.3
473.5
450.4
406.1
(1.31%)
0.78%
65
17.30
Buyback yield%
2.96
3.18
2.12
3.57
0.60
1.13
0.40
0.40
1.20
2.65
22.83
1.13
1.66
61
1.347
D/E ratiox
0.493
0.482
0.500
0.535
0.472
0.424
0.454
0.385
0.341
0.315
0.894
0.385
0.463
6
0.552
Enterprise value¥B
1.310
1.348
1.547
1.743
1.747
1.659
1.685
1.778
1.996
2.096
0.375
3.70%
4.83%
81
0.775
LT debt¥B
1.009
1.107
1.276
1.455
1.470
1.706
1.717
1.989
1.857
2.158
0.781
7.98%
8.78%
54
Revenue
¥1.441B
8.40%
1.00×
Cost of revenue
¥851.1M
8.45%
1.01×
Operating expenses
¥331.7M
8.26%
0.99×
Goodwill & intangibles
19.19%
Spread over hurdle
(0.54%)