0.506
Revenue¥B
0.762
0.797
0.857
0.897
0.931
0.981
1.011
1.072
1.101
1.179
0.522
4.82%
5.08%
6
17.59
Revenue growth%
20.29
17.40
19.35
18.52
17.31
18.95
21.89
19.65
21.77
23.39
18.25
21.77
19.50
89
4.70
Gross margin%
15.35
15.65
13.50
12.63
10.42
12.96
11.11
9.28
11.78
13.45
15.06
11.78
12.79
64
5.32
Operating margin%
18.88
19.03
17.66
17.94
20.39
18.94
18.21
16.62
17.89
17.86
19.51
17.89
18.07
41
23.65
Net margin%
1.19
1.05
0.40
2.75
0.98
2.15
4.27
4.83
6.17
7.76
28.72
4.83
2.45
16
37.34
P/E ratio (avg)x
20.83
22.27
24.19
29.28
32.71
36.88
37.60
44.03
48.42
53.39
16.53
44.03
34.79
21
36.42
EV/EBITx
9.800
10.40
11.78
11.76
13.63
14.85
17.78
17.60
17.53
19.97
6.865
17.60
14.24
20
6.25
FCF yield (avg)%
16.82
15.51
13.40
12.12
15.07
13.06
15.10
15.02
14.27
15.27
27.91
15.02
15.05
72
3.26
FCF margin%
15.39
15.01
17.25
19.20
18.73
21.37
23.31
23.24
21.92
22.82
6.36
22.82
20.29
9
1.792
FCF / Net incomex
0.854
0.777
0.728
0.666
0.704
0.737
0.787
0.817
0.843
0.812
0.282
0.812
0.782
20
15.79
ROIC%
20.79
21.69
22.63
20.17
23.08
21.52
21.61
22.75
25.47
25.41
26.90
22.75
22.16
55
18.19
Return on equity%
5.95
4.32
1.77
0.40
0.40
3.20
4.71
6.90
9.22
8.67
15.66
6.90
4.51
28
3.51
Return on assets%
13.33
11.20
13.29
14.22
16.30
15.75
13.37
11.53
11.90
10.66
21.65
11.90
13.31
26
11.93
EPS¥
15.40
17.10
16.83
18.90
19.88
22.77
24.68
24.27
24.77
27.89
12.80
7.01%
7.45%
—
26.83
EPS growth%
14.24
13.35
14.39
14.12
13.72
14.52
12.79
15.19
18.04
15.99
15.16
15.19
14.31
19
12.20
Bookvalue per sh¥
5.08
4.65
5.21
4.99
5.62
5.46
4.97
5.42
5.75
5.14
5.69
(1.78%)
(0.36%)
—
11.58
FCF per share¥
7.74
8.25
7.79
7.88
7.47
8.25
9.20
8.70
9.13
9.61
12.79
5.16%
2.06%
—
5.44
Dividend per sh¥
14.05
14.66
15.42
18.01
21.45
23.77
27.25
32.68
38.54
43.11
8.22
14.98%
13.05%
—
25.95
Div yield (avg)%
5.63
3.45
5.38
5.57
3.81
3.67
4.34
3.09
4.55
7.13
16.80
4.34
4.44
91
16.75
Payout ratio%
13.57
13.76
12.89
12.05
9.32
7.60
4.62
5.73
7.92
7.22
22.97
7.22
8.62
36
82.40
Shares (diluted)M
126.1
125.9
151.1
176.8
183.7
205.8
242.0
282.9
286.1
307.6
83.78
10.86%
9.04%
56
7.89
Buyback yield%
14.69
17.57
18.18
18.36
17.91
19.78
18.07
15.12
16.16
17.41
2.49
17.41
17.74
81
1.593
D/E ratiox
0.467
0.537
0.635
0.754
0.813
0.865
1.020
1.065
1.196
1.312
0.313
1.065
0.839
29
0.682
Enterprise value¥B
1.109
1.298
1.348
1.473
1.606
1.885
2.232
2.233
2.285
2.662
1.216
10.63%
10.83%
12
0.333
LT debt¥B
1.192
1.254
1.416
1.619
1.765
1.869
1.857
1.948
1.795
1.805
0.734
0.45%
4.29%
39
Revenue
¥1.179B
5.08%
1.00×
Cost of revenue
¥798.3M
4.95%
0.99×
Operating expenses
¥214.9M
5.02%
0.99×
Spread over hurdle
(0.37%)