0.382
Revenue¥B
0.827
0.860
0.923
0.970
1.037
1.122
1.209
1.269
1.374
1.439
0.400
6.78%
6.06%
14
9.33
Revenue growth%
18.13
16.81
19.18
21.79
20.25
21.64
21.09
19.84
21.37
22.95
9.39
21.37
20.67
88
19.27
Gross margin%
4.55
5.92
3.75
3.71
2.31
4.05
1.83
4.77
2.67
0.40
19.93
2.67
3.73
12
12.06
Operating margin%
4.67
6.34
5.07
6.59
7.46
9.45
7.29
4.77
2.14
3.78
20.58
4.77
5.70
74
28.81
Net margin%
21.40
20.16
20.89
22.88
23.57
21.62
22.85
25.35
27.01
27.44
16.13
25.35
22.87
33
7.370
P/E ratio (avg)x
35.17
32.34
36.15
37.94
40.86
39.52
37.15
39.04
37.98
40.12
13.98
39.04
37.96
62
29.04
EV/EBITx
32.72
30.31
31.74
28.55
26.47
26.90
26.60
26.84
26.50
28.45
8.893
26.84
27.68
58
5.28
FCF yield (avg)%
29.10
29.25
26.64
25.68
26.38
26.05
25.49
24.81
22.78
24.72
27.64
24.81
25.87
19
22.54
FCF margin%
29.10
27.97
27.67
24.84
27.56
28.54
25.67
25.94
24.06
22.14
22.75
25.67
26.75
53
0.388
FCF / Net incomex
1.473
1.379
1.489
1.392
1.382
1.322
1.246
1.276
1.401
1.503
1.130
1.322
1.387
25
2.95
ROIC%
8.50
6.53
7.01
8.14
7.53
5.66
8.17
6.10
5.66
7.36
26.12
6.10
7.19
85
16.85
Return on equity%
23.99
23.90
21.01
23.70
23.86
25.50
27.39
24.41
25.68
27.15
18.11
25.68
24.20
81
22.99
Return on assets%
10.88
13.87
11.20
11.77
9.93
7.48
8.06
10.57
13.41
12.90
27.04
10.57
11.04
44
0.85
EPS¥
2.94
3.28
3.47
3.79
3.56
3.88
3.87
3.87
4.16
3.82
0.90
1.41%
2.87%
—
16.12
EPS growth%
6.68
7.07
9.29
8.29
6.48
4.67
6.73
6.64
3.90
2.92
6.86
4.67
6.66
49
0.48
Bookvalue per sh¥
2.52
2.61
2.80
2.73
3.04
3.21
3.49
3.74
3.87
4.28
1.96
7.11%
6.49%
—
3.51
FCF per share¥
2.10
2.30
2.59
2.56
2.90
2.94
2.88
3.00
3.35
3.29
3.05
2.52%
5.42%
—
2.71
Dividend per sh¥
4.82
4.73
4.91
5.26
5.83
6.19
7.04
6.97
7.93
8.73
2.65
8.40%
6.24%
—
9.48
Div yield (avg)%
18.87
19.33
20.06
19.26
20.75
22.31
19.99
18.33
17.06
17.84
24.14
18.33
19.30
15
19.53
Payout ratio%
11.92
12.81
12.92
10.54
10.80
12.95
11.42
13.84
16.06
17.96
6.59
13.84
12.87
74
141.4
Shares (diluted)M
145.3
136.9
127.0
134.1
121.8
108.3
97.51
90.88
82.29
82.98
141.8
(7.39%)
(5.24%)
75
22.74
Buyback yield%
25.80
26.59
27.10
29.07
26.81
29.07
27.01
24.46
26.72
27.40
10.95
27.01
26.91
43
1.623
D/E ratiox
0.559
0.474
0.428
0.371
0.362
0.389
0.355
0.367
0.389
0.376
0.700
0.376
0.382
66
1.417
Enterprise value¥B
1.305
1.470
1.471
1.623
1.713
1.696
1.968
2.257
2.424
2.728
0.763
9.76%
9.23%
35
0.268
LT debt¥B
1.760
1.779
1.879
1.932
2.076
2.286
2.095
1.999
1.923
2.104
1.044
0.27%
2.57%
15
Revenue
¥1.439B
6.06%
1.00×
Cost of revenue
¥820.9M
6.02%
1.00×
Operating expenses
¥257.9M
6.41%
1.03×
Goodwill & intangibles
15.31%
Spread over hurdle
(3.02%)