1.180
Revenue¥B
1.648
1.651
1.666
1.646
1.631
1.617
1.647
1.698
1.686
1.722
1.219
1.09%
0.38%
82
23.19
Revenue growth%
24.21
24.74
22.50
22.80
23.14
23.04
20.28
18.83
18.17
19.60
12.64
19.60
22.65
24
14.90
Gross margin%
27.29
24.31
24.02
24.11
21.66
18.87
20.33
18.35
15.67
18.63
22.00
18.63
21.00
20
2.95
Operating margin%
25.00
22.46
19.84
20.18
18.20
18.18
17.43
18.66
17.84
19.91
10.21
18.18
19.25
50
11.38
Net margin%
15.01
16.65
15.37
17.47
15.25
14.61
12.53
13.45
15.95
16.84
14.97
14.61
15.31
58
8.757
P/E ratio (avg)x
42.91
45.25
44.15
47.15
50.26
52.71
52.70
50.53
53.47
57.85
13.53
52.71
50.40
66
28.73
EV/EBITx
56.12
52.85
49.77
56.23
55.23
63.23
74.03
86.88
88.68
88.23
20.13
86.88
59.73
57
9.54
FCF yield (avg)%
21.41
19.46
19.78
17.68
15.70
16.13
16.70
16.47
17.44
18.23
4.44
16.70
17.56
62
5.03
FCF margin%
21.63
22.93
23.07
23.21
22.30
24.23
27.16
25.36
25.51
27.59
29.32
25.51
23.72
9
0.973
FCF / Net incomex
0.765
0.791
0.787
0.807
0.790
0.899
0.944
1.056
1.183
1.126
0.642
1.056
0.853
70
13.48
ROIC%
9.15
7.34
6.41
8.84
8.55
9.46
10.75
8.12
11.06
8.77
13.01
9.46
8.80
28
26.56
Return on equity%
32.46
31.75
33.40
34.79
36.87
36.13
37.22
34.60
35.20
32.76
24.01
35.20
34.70
34
27.64
Return on assets%
25.37
23.31
23.67
25.92
27.23
27.15
27.77
30.21
27.98
27.90
9.68
27.90
27.19
30
0.52
EPS¥
0.53
0.54
0.55
0.60
0.60
0.61
0.64
0.66
0.64
0.62
0.53
0.61%
2.78%
—
9.91
EPS growth%
15.50
17.89
19.12
20.44
21.82
22.96
24.58
26.84
29.83
26.85
3.08
26.84
22.39
82
0.15
Bookvalue per sh¥
0.90
0.99
0.99
0.99
1.10
1.10
1.22
1.24
1.27
1.26
0.29
2.67%
4.87%
—
0.93
FCF per share¥
0.23
0.24
0.25
0.28
0.30
0.30
0.31
0.33
0.33
0.31
0.18
0.50%
4.14%
—
0.96
Dividend per sh¥
1.13
1.12
1.27
1.45
1.49
1.77
1.91
2.21
2.53
2.80
0.83
13.39%
11.41%
—
28.90
Div yield (avg)%
28.15
25.39
27.01
25.08
27.12
26.21
24.32
25.10
22.95
20.31
15.58
24.32
25.25
55
18.65
Payout ratio%
4.45
5.26
7.57
8.92
9.36
6.98
4.32
6.44
8.82
9.52
21.73
6.98
7.28
74
743.4
Shares (diluted)M
729.8
704.7
675.0
647.0
682.2
676.6
663.8
609.4
621.0
657.5
765.1
(0.73%)
(1.28%)
80
2.05
Buyback yield%
14.58
17.40
16.66
16.29
13.90
12.44
12.79
12.07
12.38
12.07
7.93
12.38
13.34
22
1.236
D/E ratiox
1.906
2.141
2.278
2.261
2.359
2.238
2.377
2.731
3.168
3.172
0.818
2.731
2.319
19
0.059
Enterprise value¥B
0.399
0.435
0.400
0.456
0.468
0.484
0.532
0.566
0.604
0.564
1.201
3.81%
4.34%
12
0.753
LT debt¥B
0.601
0.550
0.623
0.697
0.789
0.791
0.806
0.768
0.788
0.848
1.401
1.46%
2.96%
42
Revenue
¥1.722B
0.38%
1.00×
Cost of revenue
¥973.2M
0.17%
0.98×
Operating expenses
¥423.9M
1.01%
1.06×
Goodwill & intangibles
12.96%
Spread over hurdle
15.34%