0.741
Revenue¥B
1.247
1.282
1.285
1.328
1.365
1.383
1.378
1.392
1.394
1.407
0.795
0.62%
1.28%
90
20.09
Revenue growth%
25.14
24.58
23.43
23.66
25.76
23.18
21.88
23.64
20.78
17.94
14.95
21.88
23.53
19
15.11
Gross margin%
0.40
0.40
0.40
0.40
1.46
2.81
2.39
1.99
3.40
4.52
23.78
2.81
1.73
44
21.70
Operating margin%
11.33
10.04
7.33
7.15
9.54
8.28
11.04
9.32
11.07
13.62
26.96
11.04
9.79
60
8.89
Net margin%
7.40
7.53
4.87
5.37
6.66
9.60
9.99
7.02
9.24
10.28
7.15
9.60
7.47
36
19.20
P/E ratio (avg)x
20.29
20.90
22.43
22.82
21.40
18.45
19.94
18.79
17.20
17.62
24.28
18.45
20.11
34
30.62
EV/EBITx
24.92
26.25
24.29
23.02
21.69
22.33
22.55
23.22
25.02
25.52
23.04
23.22
23.76
36
3.21
FCF yield (avg)%
22.05
24.60
23.96
26.14
25.14
27.59
30.16
28.76
29.36
29.70
26.69
29.36
26.87
73
12.57
FCF margin%
21.45
24.18
22.70
19.71
22.29
24.97
23.62
25.13
26.30
26.93
16.81
25.13
23.90
86
1.011
FCF / Net incomex
2.767
3.026
3.457
3.476
3.519
3.757
3.949
4.057
4.602
5.038
0.318
4.057
3.638
29
7.21
ROIC%
13.36
15.58
18.18
17.03
19.11
18.19
19.68
21.80
23.26
20.88
14.15
20.88
18.65
9
3.19
Return on equity%
28.00
29.57
30.56
29.23
27.97
29.22
31.47
32.96
30.81
31.92
4.40
31.47
30.06
64
20.32
Return on assets%
17.21
16.42
18.04
18.74
17.69
19.39
21.52
20.84
19.89
18.12
8.42
19.89
18.43
57
0.92
EPS¥
1.33
1.42
1.46
1.39
1.48
1.39
1.25
1.35
1.43
1.24
1.00
(3.38%)
(0.34%)
—
5.63
EPS growth%
10.16
7.30
10.11
10.85
13.50
15.90
16.96
14.47
16.43
17.55
27.93
16.43
13.98
25
1.10
Bookvalue per sh¥
0.45
0.47
0.45
0.45
0.49
0.53
0.58
0.59
0.54
0.62
0.99
4.95%
2.42%
—
0.91
FCF per share¥
0.88
0.90
1.09
1.07
1.11
1.14
1.19
1.45
1.54
1.77
0.34
9.85%
7.26%
—
1.97
Dividend per sh¥
1.85
1.96
1.95
1.98
1.67
1.65
1.51
1.34
1.35
1.46
0.37
(2.67%)
(2.38%)
—
18.73
Div yield (avg)%
4.33
5.19
4.33
1.74
0.40
3.29
1.30
0.40
1.53
0.40
8.65
1.30
1.64
30
9.07
Payout ratio%
4.50
3.99
6.92
7.84
5.15
6.00
7.72
8.72
8.18
9.56
20.90
8.18
7.32
67
538.7
Shares (diluted)M
605.7
646.2
657.2
703.9
707.4
624.1
674.4
634.7
547.3
474.0
562.9
(7.70%)
(1.72%)
64
22.21
Buyback yield%
16.13
18.40
17.02
16.09
15.36
13.58
10.82
10.66
12.02
14.68
20.18
12.02
15.02
62
0.125
D/E ratiox
1.169
1.249
1.111
1.187
1.099
1.055
1.168
1.091
0.963
0.970
0.757
1.055
1.105
71
784.4
Enterprise value¥M
379.8
396.0
387.8
360.6
377.5
363.2
319.5
309.3
334.7
319.4
205.2
(3.29%)
(1.51%)
62
1.096
LT debt¥B
0.736
0.850
0.814
0.807
0.849
0.833
0.991
1.103
1.156
1.202
0.312
7.21%
5.63%
42
Revenue
¥1.407B
1.28%
1.00×
Cost of revenue
¥985.1M
1.28%
1.00×
Operating expenses
¥209.0M
1.03%
0.98×
Goodwill & intangibles
15.55%
Spread over hurdle
27.44%