0.653
Revenue¥B
0.695
0.744
0.798
0.841
0.906
0.981
1.032
1.103
1.176
1.269
0.708
6.97%
6.78%
65
4.64
Revenue growth%
20.01
19.88
22.36
24.64
25.71
25.10
25.55
25.00
23.64
23.57
14.90
25.00
24.14
67
8.15
Gross margin%
8.76
7.20
9.79
6.90
4.79
6.74
7.33
9.24
11.49
11.46
15.83
9.24
8.05
63
21.16
Operating margin%
21.66
21.82
19.74
21.52
21.97
20.52
20.77
23.13
20.97
21.33
21.92
20.97
21.43
57
6.28
Net margin%
12.19
12.50
11.17
13.25
10.62
12.91
10.15
8.46
5.63
6.17
3.28
8.46
10.90
64
8.746
P/E ratio (avg)x
10.81
10.88
12.30
12.14
13.78
12.90
12.38
13.92
15.35
15.04
24.90
13.92
12.64
16
35.36
EV/EBITx
14.56
14.44
15.62
16.40
15.88
17.23
17.20
20.36
20.00
21.67
19.63
20.00
16.80
66
14.70
FCF yield (avg)%
13.14
13.87
13.89
11.76
14.48
14.88
16.00
14.58
15.20
17.42
8.24
15.20
14.53
24
14.07
FCF margin%
16.74
15.56
14.31
13.97
11.89
14.20
11.27
10.05
7.64
5.18
9.59
10.05
12.93
46
1.562
FCF / Net incomex
1.695
1.757
1.581
1.742
1.825
1.664
1.619
1.563
1.591
1.641
1.544
1.619
1.652
90
16.20
ROIC%
25.51
25.63
27.03
25.39
23.44
22.07
23.80
24.36
22.80
22.77
10.83
22.80
24.08
78
2.96
Return on equity%
12.49
14.50
16.14
13.99
11.03
11.76
14.60
14.25
11.54
13.10
19.11
13.10
13.54
82
20.59
Return on assets%
15.47
13.67
16.19
16.52
18.28
19.95
21.94
23.31
25.02
22.60
16.73
22.60
19.11
48
0.23
EPS¥
0.37
0.34
0.33
0.32
0.32
0.33
0.34
0.35
0.35
0.31
0.23
(0.39%)
(1.49%)
—
24.25
EPS growth%
18.86
17.13
15.88
16.55
15.14
17.87
19.12
17.00
17.02
17.96
14.05
17.87
17.08
75
0.15
Bookvalue per sh¥
0.31
0.31
0.29
0.31
0.33
0.32
0.31
0.28
0.31
0.29
0.29
(2.42%)
(0.03%)
—
0.28
FCF per share¥
0.53
0.63
0.76
0.77
0.80
0.82
0.82
0.85
0.97
0.96
0.37
3.69%
7.51%
—
0.23
Dividend per sh¥
0.42
0.43
0.42
0.47
0.49
0.51
0.55
0.58
0.54
0.52
0.24
1.46%
2.33%
—
4.00
Div yield (avg)%
17.71
17.90
17.79
15.78
13.84
14.35
16.81
15.59
17.27
14.28
14.20
15.59
16.30
95
23.39
Payout ratio%
10.86
12.91
12.11
10.93
10.03
12.68
9.96
9.17
8.25
6.89
23.60
9.17
10.45
92
746.0
Shares (diluted)M
713.6
680.5
680.8
699.8
608.2
560.6
511.4
484.0
511.1
485.5
760.7
(4.41%)
(4.48%)
36
15.91
Buyback yield%
29.61
31.73
29.97
28.28
28.49
31.37
33.18
33.42
33.42
36.06
10.12
33.42
31.55
43
0.401
D/E ratiox
1.932
2.243
2.621
2.808
2.730
3.163
3.228
3.222
3.175
3.502
0.129
3.222
2.986
94
0.973
Enterprise value¥B
1.064
1.006
1.042
0.921
1.019
1.093
1.018
0.933
0.962
0.866
0.665
(3.22%)
(1.80%)
22
0.770
LT debt¥B
1.721
1.814
1.975
2.169
2.234
2.492
2.926
3.170
3.586
4.131
0.825
13.08%
9.29%
90
Revenue
¥1.269B
6.78%
1.00×
Cost of revenue
¥846.8M
6.71%
0.99×
Operating expenses
¥308.6M
7.00%
1.02×
Spread over hurdle
(6.20%)