0.491
Revenue¥B
2.726
2.795
2.862
2.901
2.926
3.045
3.173
3.281
3.370
3.456
0.512
3.38%
2.75%
65
10.98
Revenue growth%
16.28
18.81
20.11
22.46
22.04
24.40
26.34
26.43
24.95
24.57
2.05
24.95
23.43
19
21.97
Gross margin%
18.18
15.31
14.71
16.54
15.68
13.01
13.27
15.43
14.80
17.58
27.51
14.80
15.37
56
20.35
Operating margin%
15.85
16.55
14.26
13.43
15.95
18.75
20.91
22.87
24.43
22.83
6.17
22.83
17.65
69
21.25
Net margin%
6.49
6.29
4.23
2.85
5.66
4.44
6.50
4.72
2.18
2.18
3.97
4.44
4.58
16
36.60
P/E ratio (avg)x
29.70
33.33
38.65
42.44
42.19
47.35
50.94
51.80
59.97
57.29
19.03
51.80
44.90
82
30.92
EV/EBITx
40.74
43.59
47.48
55.85
53.75
58.13
56.65
66.13
67.67
73.84
26.39
66.13
56.25
88
14.61
FCF yield (avg)%
23.33
20.38
20.30
20.62
22.94
22.62
24.71
22.56
24.49
23.38
19.15
23.38
22.78
54
6.88
FCF margin%
22.86
20.74
22.84
25.22
23.86
22.66
23.82
21.02
21.55
22.56
27.30
22.56
22.75
57
1.118
FCF / Net incomex
0.153
0.152
0.163
0.172
0.160
0.182
0.208
0.226
0.256
0.272
0.844
0.226
0.177
79
3.91
ROIC%
22.63
23.68
22.17
23.04
20.16
20.35
20.39
22.91
22.29
24.58
13.44
22.29
22.46
33
17.69
Return on equity%
20.56
21.86
22.32
19.42
19.20
19.78
22.74
25.09
27.54
29.46
4.08
25.09
22.09
34
3.52
Return on assets%
23.31
22.43
23.67
24.37
23.25
20.37
23.11
23.56
23.23
21.20
14.25
23.11
23.24
86
1.74
EPS¥
0.95
0.92
1.00
1.07
1.04
1.20
1.40
1.53
1.74
1.97
1.82
13.50%
8.77%
—
2.83
EPS growth%
5.85
6.87
7.96
6.08
6.20
6.21
5.00
7.08
6.11
6.22
14.30
6.21
6.20
57
0.31
Bookvalue per sh¥
0.77
0.82
0.92
0.97
1.15
1.35
1.37
1.48
1.61
1.64
1.16
7.31%
9.14%
—
0.69
FCF per share¥
3.48
3.38
3.65
3.95
4.57
4.71
4.78
4.62
4.45
4.50
1.31
(0.33%)
2.83%
—
1.11
Dividend per sh¥
2.78
3.05
3.46
3.41
3.56
4.00
3.96
4.23
4.91
5.49
0.59
9.03%
7.20%
—
5.48
Div yield (avg)%
4.65
7.27
9.93
7.10
4.23
1.72
1.83
0.83
0.40
0.40
11.07
0.83
3.03
78
5.55
Payout ratio%
16.35
13.87
11.82
14.13
16.22
14.32
12.68
12.67
13.39
10.72
14.72
12.68
13.63
83
548.8
Shares (diluted)M
496.9
490.0
469.3
480.5
466.9
455.5
480.8
425.6
415.6
393.1
529.5
(3.38%)
(2.83%)
36
9.82
Buyback yield%
17.60
15.59
14.91
16.93
15.42
14.36
12.48
14.66
11.70
13.48
16.65
13.48
14.78
78
1.719
D/E ratiox
0.982
1.074
0.970
0.880
0.882
0.900
1.015
0.956
0.904
0.921
1.540
0.921
0.939
55
2.856
Enterprise value¥B
0.333
0.361
0.415
0.422
0.439
0.478
0.466
0.517
0.584
0.622
3.585
7.22%
7.59%
8
3.378
LT debt¥B
2.207
2.215
2.201
2.136
2.359
2.319
2.594
2.960
3.263
3.119
2.770
5.74%
2.74%
83
Revenue
¥3.456B
2.75%
1.00×
Cost of revenue
¥1.943B
2.66%
0.99×
Operating expenses
¥749.8M
3.10%
1.03×
Spread over hurdle
(0.49%)