0.380
Revenue¥B
0.692
0.753
0.826
0.883
0.965
1.048
1.150
1.231
1.350
1.452
0.416
8.52%
8.50%
15
28.85
Revenue growth%
17.09
18.40
17.15
19.85
21.48
21.27
20.94
19.54
22.46
23.77
14.17
21.27
20.40
40
5.35
Gross margin%
19.53
19.46
22.42
21.57
23.06
24.59
25.32
26.26
27.38
29.52
9.07
26.26
23.83
16
9.18
Operating margin%
12.76
11.25
9.14
11.38
13.11
12.40
13.26
13.11
15.21
15.22
28.99
13.26
12.93
91
21.52
Net margin%
13.80
15.54
12.92
12.52
9.85
8.93
7.47
10.38
13.14
12.60
28.11
10.38
12.56
63
17.46
P/E ratio (avg)x
23.33
23.89
23.81
24.17
22.95
23.24
21.83
19.67
21.46
23.81
25.56
21.83
23.29
19
22.62
EV/EBITx
14.55
16.53
17.11
20.01
20.68
23.51
26.09
30.87
32.11
38.13
28.96
30.87
22.09
35
29.60
FCF yield (avg)%
26.78
26.47
24.97
26.28
28.35
26.45
28.70
25.99
25.51
24.57
12.69
25.99
26.37
15
29.66
FCF margin%
11.38
13.82
15.67
15.68
17.03
17.19
19.16
21.71
22.63
21.73
19.73
21.71
17.11
29
0.383
FCF / Net incomex
0.178
0.156
0.169
0.150
0.144
0.133
0.123
0.120
0.105
0.096
1.271
0.120
0.138
37
17.39
ROIC%
5.49
5.81
6.84
4.86
1.89
4.57
3.82
5.61
4.86
5.95
7.30
4.86
5.17
57
13.92
Return on equity%
11.28
9.57
7.54
9.47
7.33
6.55
3.65
3.26
0.76
2.98
19.38
3.26
6.94
63
8.27
Return on assets%
10.70
13.56
12.68
10.04
11.08
10.72
8.92
9.19
10.24
10.47
27.85
10.24
10.58
29
0.81
EPS¥
1.27
1.08
1.06
1.10
1.19
1.11
0.99
1.06
1.05
0.99
0.85
(3.58%)
(1.92%)
—
27.71
EPS growth%
18.45
20.66
22.92
21.43
21.54
22.68
25.35
27.27
26.63
28.71
25.83
26.63
22.80
31
1.57
Bookvalue per sh¥
0.45
0.42
0.40
0.41
0.39
0.46
0.42
0.47
0.53
0.56
1.20
7.22%
3.46%
—
0.83
FCF per share¥
0.89
0.99
1.08
1.18
1.16
1.24
1.21
1.40
1.66
1.89
0.31
10.23%
8.88%
—
0.66
Dividend per sh¥
0.53
0.52
0.48
0.50
0.52
0.53
0.51
0.49
0.50
0.53
0.93
0.43%
0.95%
—
14.20
Div yield (avg)%
26.01
25.98
24.43
21.91
21.87
19.44
20.04
22.88
21.09
23.98
20.99
21.09
22.39
39
29.39
Payout ratio%
30.02
29.67
30.56
32.88
35.01
33.64
31.03
32.74
30.04
27.28
16.48
31.03
30.80
24
581.5
Shares (diluted)M
416.8
398.4
384.0
376.9
355.9
356.5
323.7
296.9
287.5
299.5
591.9
(3.39%)
(3.54%)
10
8.75
Buyback yield%
18.46
17.38
16.29
18.85
20.70
17.98
17.89
17.82
17.41
18.09
25.88
17.89
17.94
76
0.429
D/E ratiox
0.479
0.436
0.447
0.424
0.446
0.419
0.453
0.427
0.477
0.503
1.775
0.453
0.447
74
0.293
Enterprise value¥B
1.307
1.344
1.488
1.534
1.554
1.783
1.712
2.024
1.994
2.052
1.276
5.72%
5.15%
69
585.2
LT debt¥M
510.3
503.5
453.8
461.8
485.9
507.0
489.5
495.5
496.9
521.2
278.0
1.42%
0.94%
39
Revenue
¥1.452B
8.50%
1.00×
Cost of revenue
¥976.3M
8.57%
1.01×
Operating expenses
¥252.9M
8.99%
1.05×
Goodwill & intangibles
14.53%
Spread over hurdle
35.36%