0.916
Revenue¥B
0.785
0.830
0.878
0.910
0.950
0.973
1.038
1.105
1.150
1.185
0.985
4.52%
4.80%
36
27.40
Revenue growth%
21.31
20.18
22.89
24.29
23.52
23.16
23.62
22.61
23.65
21.32
4.32
23.16
23.03
57
21.07
Gross margin%
4.76
2.90
4.12
2.12
0.44
2.61
1.82
0.40
3.10
4.22
20.62
2.61
2.75
73
18.43
Operating margin%
26.57
27.02
28.12
28.88
31.45
33.94
35.70
38.06
36.69
38.05
5.46
36.69
32.70
6
10.87
Net margin%
14.07
14.62
11.80
9.39
12.02
12.82
15.50
13.13
14.04
13.36
7.34
13.36
13.25
49
22.64
P/E ratio (avg)x
15.88
17.17
17.36
18.86
19.52
18.83
20.46
22.42
24.48
27.20
10.36
22.42
19.19
71
16.35
EV/EBITx
19.48
21.15
22.25
23.52
23.92
25.37
25.92
26.01
27.69
28.62
6.182
26.01
24.64
24
7.93
FCF yield (avg)%
15.07
13.23
13.31
11.15
10.05
7.66
7.68
5.23
2.72
0.41
26.92
5.23
8.87
47
16.05
FCF margin%
24.96
27.53
26.01
24.38
21.50
18.64
21.52
18.60
20.34
20.14
7.11
20.14
21.51
54
1.387
FCF / Net incomex
1.237
1.383
1.461
1.357
1.236
1.125
1.240
1.358
1.407
1.499
1.332
1.358
1.357
56
24.09
ROIC%
3.05
0.40
1.91
0.40
0.74
0.60
1.05
0.40
0.40
0.40
13.29
0.40
0.50
94
20.48
Return on equity%
22.15
21.20
22.91
21.12
19.57
19.77
21.68
22.69
21.04
19.76
24.75
21.04
21.16
75
12.31
Return on assets%
23.78
26.31
26.73
25.94
27.12
29.70
28.24
25.85
23.70
23.80
19.51
25.85
26.13
87
2.80
EPS¥
0.39
0.34
0.30
0.26
0.24
0.21
0.18
0.18
0.17
0.15
3.07
(8.83%)
(9.66%)
—
27.87
EPS growth%
33.73
31.31
29.30
30.49
28.18
27.76
25.78
24.86
27.24
25.85
29.92
25.85
27.97
20
0.73
Bookvalue per sh¥
2.16
2.25
2.14
1.86
1.76
1.68
1.82
1.61
1.70
1.72
1.87
(0.53%)
(3.27%)
—
0.99
FCF per share¥
3.74
3.99
4.17
4.78
4.49
5.02
5.52
6.10
6.73
7.19
2.72
9.89%
8.15%
—
1.48
Dividend per sh¥
2.64
2.51
2.54
2.47
2.46
2.24
2.39
2.43
2.54
2.57
1.19
0.85%
(0.10%)
—
29.05
Div yield (avg)%
3.93
3.88
2.87
2.44
0.85
0.40
1.50
0.40
1.32
0.40
11.44
0.40
1.41
74
24.83
Payout ratio%
23.19
22.83
25.69
28.44
27.23
28.77
29.99
29.39
31.45
33.62
9.98
29.99
28.61
23
400.8
Shares (diluted)M
310.7
311.5
280.7
242.9
227.6
227.6
230.4
207.0
189.9
175.6
405.4
(5.06%)
(6.55%)
9
18.87
Buyback yield%
11.22
13.90
14.72
14.62
16.14
18.72
19.50
21.32
23.37
25.12
12.26
21.32
17.43
94
1.251
D/E ratiox
0.942
0.885
0.871
0.817
0.848
0.908
0.954
0.968
0.998
1.078
1.514
0.968
0.925
9
87.41
Enterprise value¥M
57.15
62.05
65.12
74.73
82.91
98.84
114.7
126.0
149.8
163.4
294.1
14.53%
12.85%
71
776.7
LT debt¥M
159.1
163.0
158.2
171.3
195.7
221.0
228.7
226.8
247.3
287.1
342.1
7.96%
7.51%
41
Revenue
¥1.185B
4.80%
1.00×
Cost of revenue
¥555.4M
4.67%
0.99×
Operating expenses
¥250.6M
5.31%
1.05×
Spread over hurdle
24.28%