0.233
Revenue¥B
0.471
0.500
0.552
0.609
0.671
0.745
0.822
0.882
0.966
1.031
0.241
8.97%
9.10%
60
15.08
Revenue growth%
24.60
24.45
23.07
25.69
25.00
27.55
26.98
24.48
26.56
25.10
27.70
26.56
25.05
34
2.42
Gross margin%
22.60
23.20
25.61
28.47
29.92
31.54
34.52
34.11
32.43
33.38
19.25
33.38
30.73
67
20.93
Operating margin%
17.65
16.10
16.27
13.59
15.56
15.41
15.22
13.70
16.52
17.05
24.44
15.41
15.83
9
12.55
Net margin%
20.35
22.45
24.87
25.57
24.86
27.26
24.52
26.48
28.22
26.36
6.47
26.48
25.22
32
12.06
P/E ratio (avg)x
31.99
35.48
37.35
38.67
44.82
45.05
43.66
43.91
47.44
52.19
27.64
45.05
43.78
34
17.06
EV/EBITx
24.15
26.39
27.95
31.70
32.80
32.12
34.95
41.44
40.25
44.15
8.799
40.25
32.46
7
5.67
FCF yield (avg)%
29.88
32.06
29.85
28.34
25.60
24.84
25.90
27.24
29.75
30.43
11.80
27.24
29.05
37
8.73
FCF margin%
15.61
14.87
12.29
11.50
9.29
8.90
9.39
11.31
10.76
10.47
26.53
10.47
11.04
40
1.209
FCF / Net incomex
1.377
1.449
1.636
1.556
1.707
1.959
1.925
2.107
2.231
2.419
0.861
2.107
1.816
57
4.36
ROIC%
23.88
26.72
27.09
28.67
28.37
26.33
28.76
25.89
26.12
28.52
23.21
26.33
26.90
53
15.59
Return on equity%
23.63
21.00
22.53
21.03
21.24
18.87
18.63
18.19
18.52
21.22
2.82
18.63
21.02
43
10.39
Return on assets%
3.09
3.04
5.11
6.42
4.51
6.25
4.64
6.18
5.99
8.04
5.36
6.18
5.55
37
0.95
EPS¥
0.53
0.48
0.44
0.39
0.39
0.35
0.31
0.34
0.30
0.32
0.98
(4.18%)
(4.29%)
—
22.97
EPS growth%
28.97
27.42
28.34
26.59
24.29
24.50
27.30
25.22
22.75
21.29
26.48
24.50
25.90
80
0.16
Bookvalue per sh¥
0.94
1.04
0.98
0.90
0.88
0.88
1.00
0.91
1.00
1.10
0.94
4.44%
2.98%
—
1.06
FCF per share¥
0.37
0.42
0.41
0.40
0.43
0.50
0.57
0.56
0.65
0.69
0.64
9.99%
7.50%
—
0.38
Dividend per sh¥
0.21
0.19
0.19
0.19
0.20
0.20
0.22
0.23
0.25
0.26
0.90
4.91%
3.03%
—
7.40
Div yield (avg)%
6.91
6.38
7.67
4.99
6.47
4.40
3.28
3.47
1.73
3.27
20.41
3.28
4.70
36
16.18
Payout ratio%
27.70
28.86
30.27
33.22
34.54
31.70
31.43
31.16
28.53
28.83
9.75
31.16
30.72
79
497.9
Shares (diluted)M
631.3
622.2
633.9
701.3
755.3
829.2
801.1
756.6
764.3
837.6
510.9
2.09%
3.91%
77
17.07
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.16
0.40
0.40
59
0.561
D/E ratiox
2.013
2.135
2.299
2.191
2.261
2.313
2.710
3.162
2.985
3.117
0.826
2.985
2.306
71
0.581
Enterprise value¥B
0.664
0.738
0.704
0.692
0.774
0.745
0.840
0.912
0.994
1.061
0.459
6.51%
4.29%
66
0.795
LT debt¥B
1.408
1.403
1.366
1.324
1.484
1.397
1.514
1.455
1.414
1.602
0.163
1.54%
0.78%
77
Revenue
¥1.031B
9.10%
1.00×
Cost of revenue
¥619.0M
9.17%
1.01×
Operating expenses
¥205.6M
9.12%
1.00×
Goodwill & intangibles
17.04%
Spread over hurdle
41.72%