0.111
Revenue¥B
0.880
0.930
0.965
1.016
1.072
1.143
1.196
1.232
1.289
1.331
0.117
4.43%
4.51%
95
15.54
Revenue growth%
30.84
31.47
29.62
32.01
34.70
33.88
35.05
34.28
31.74
31.83
18.37
33.88
31.92
84
27.44
Gross margin%
8.28
7.49
8.48
6.54
9.45
8.63
8.14
5.74
4.26
6.98
13.77
6.98
7.82
40
21.73
Operating margin%
1.39
0.40
0.40
0.40
0.40
2.85
2.48
2.71
3.40
2.10
9.45
2.71
1.75
37
8.02
Net margin%
8.97
8.38
8.91
8.98
6.41
6.44
6.82
8.42
10.98
10.41
7.60
8.42
8.66
17
34.05
P/E ratio (avg)x
16.07
16.89
19.04
19.36
21.45
22.22
23.72
24.94
29.41
33.69
29.29
24.94
21.84
47
32.85
EV/EBITx
38.18
40.38
40.42
45.58
48.77
50.81
50.45
60.37
71.28
84.96
29.34
60.37
49.61
23
26.79
FCF yield (avg)%
23.65
21.71
20.06
18.12
19.06
16.70
19.06
19.51
18.66
17.09
22.79
18.66
19.06
73
2.08
FCF margin%
10.25
12.01
12.09
13.61
12.49
10.77
10.74
8.34
8.24
11.03
12.17
10.74
10.90
32
0.728
FCF / Net incomex
2.230
2.250
2.375
2.491
2.676
2.970
3.086
3.115
3.524
3.846
1.095
3.115
2.823
33
21.39
ROIC%
11.80
9.26
8.06
7.05
4.06
1.63
2.05
2.62
1.61
1.55
11.96
1.63
3.34
20
21.63
Return on equity%
10.00
8.95
9.90
8.37
11.26
10.10
8.72
9.03
10.02
12.17
17.70
10.02
9.95
74
15.58
Return on assets%
5.85
7.86
10.24
8.07
8.43
5.86
3.70
1.87
0.59
1.45
20.90
1.87
5.86
82
1.68
EPS¥
2.17
2.57
2.96
3.35
3.26
3.72
3.81
3.77
4.40
5.19
1.80
9.77%
8.57%
—
2.50
EPS growth%
19.98
19.08
19.77
19.52
20.46
19.62
20.78
22.72
24.21
24.67
8.20
22.72
20.22
6
1.90
Bookvalue per sh¥
4.35
4.84
4.84
4.66
4.85
4.68
4.53
4.82
4.98
5.33
3.42
1.89%
1.41%
—
3.54
FCF per share¥
1.96
1.94
1.88
1.80
1.99
2.25
2.51
2.44
2.56
2.44
1.29
4.22%
2.09%
—
1.52
Dividend per sh¥
3.95
4.46
4.89
5.42
5.22
5.08
5.03
4.75
4.48
4.52
2.39
(2.87%)
2.16%
—
25.52
Div yield (avg)%
22.74
22.99
24.72
26.15
23.79
22.21
21.63
22.13
20.15
18.88
9.74
21.63
22.48
34
26.63
Payout ratio%
22.85
19.99
22.41
24.32
23.75
22.28
21.72
23.23
26.09
26.86
29.96
23.23
23.04
18
471.9
Shares (diluted)M
576.1
628.8
708.1
807.4
867.2
889.5
935.5
910.8
945.2
917.0
480.6
1.12%
6.41%
50
13.77
Buyback yield%
8.21
7.70
6.80
6.36
5.19
2.80
0.40
0.40
0.40
0.89
9.22
0.40
4.00
33
1.590
D/E ratiox
0.506
0.502
0.539
0.529
0.535
0.550
0.517
0.488
0.445
0.477
1.295
0.488
0.512
47
0.553
Enterprise value¥B
1.526
1.546
1.682
1.884
2.049
2.047
2.132
2.184
2.576
2.863
0.133
6.92%
6.71%
66
128.3
LT debt¥M
500.7
508.0
492.9
573.3
561.1
618.6
635.2
718.0
831.4
935.7
598.9
10.77%
6.26%
68
Revenue
¥1.331B
4.51%
1.00×
Cost of revenue
¥701.7M
4.49%
1.00×
Operating expenses
¥259.9M
4.26%
0.98×
Spread over hurdle
27.54%