0.062
Revenue¥B
0.713
0.751
0.808
0.866
0.935
1.025
1.124
1.236
1.329
1.433
0.067
8.91%
7.84%
76
19.00
Revenue growth%
20.00
19.82
20.27
17.96
16.35
13.71
11.35
11.73
14.66
13.17
2.99
13.17
15.51
11
8.39
Gross margin%
7.52
5.52
7.51
4.93
5.71
7.94
8.82
8.65
10.30
10.89
12.25
8.82
7.73
17
2.96
Operating margin%
23.17
23.20
23.26
24.52
24.54
23.33
20.89
22.26
21.04
20.63
13.77
21.04
23.19
49
13.44
Net margin%
22.37
21.76
19.91
20.97
19.16
19.13
18.85
17.02
14.25
12.60
5.00
17.02
19.15
89
8.518
P/E ratio (avg)x
29.43
29.53
30.65
33.15
28.47
26.42
25.49
22.21
21.42
18.60
32.07
22.21
27.44
91
24.30
EV/EBITx
26.49
28.04
28.87
28.56
33.31
35.11
39.58
41.66
48.72
53.78
27.38
41.66
34.21
56
8.03
FCF yield (avg)%
22.60
22.25
19.58
21.96
24.39
22.78
24.40
21.84
24.36
24.49
13.33
24.36
22.69
16
6.78
FCF margin%
26.50
28.63
26.85
27.38
29.43
30.02
31.35
30.62
31.73
32.20
6.06
31.35
29.73
91
0.311
FCF / Net incomex
0.716
0.680
0.704
0.756
0.760
0.862
0.895
0.910
0.851
0.817
0.934
0.862
0.788
51
19.78
ROIC%
25.28
28.18
30.86
33.79
33.08
34.08
35.46
33.18
30.79
28.98
5.42
33.18
31.97
85
7.41
Return on equity%
13.60
12.71
10.22
12.92
13.61
15.30
16.30
14.27
15.15
17.92
2.19
15.30
13.94
84
20.41
Return on assets%
25.07
25.52
23.46
25.77
23.73
21.15
24.06
26.42
26.80
27.23
3.65
26.42
25.30
90
0.40
EPS¥
0.90
0.85
0.90
0.81
0.76
0.70
0.69
0.74
0.66
0.71
0.42
(1.19%)
(3.75%)
—
3.81
EPS growth%
15.01
13.75
13.91
16.34
13.70
10.99
12.77
15.41
12.52
10.07
26.58
12.52
13.72
18
0.67
Bookvalue per sh¥
1.66
1.64
1.73
1.53
1.34
1.21
1.13
1.22
1.25
1.22
0.89
(1.76%)
(3.04%)
—
0.63
FCF per share¥
2.12
2.49
2.64
2.64
3.12
3.59
4.26
4.34
4.51
4.36
1.42
6.92%
8.00%
—
1.84
Dividend per sh¥
0.41
0.41
0.41
0.43
0.37
0.32
0.31
0.28
0.24
0.22
1.96
(9.64%)
(5.12%)
—
15.42
Div yield (avg)%
22.54
21.29
18.70
18.65
16.73
16.95
15.68
16.28
18.69
15.88
17.93
16.28
17.80
36
15.75
Payout ratio%
3.32
5.05
4.66
2.31
0.40
2.22
0.40
0.40
2.31
4.65
22.27
2.22
2.31
88
277.6
Shares (diluted)M
314.3
298.5
306.1
318.0
284.3
266.0
251.2
227.5
199.1
210.3
269.7
(5.86%)
(3.98%)
63
5.66
Buyback yield%
17.75
16.49
18.43
19.47
21.67
23.05
23.29
24.01
25.84
22.97
22.70
23.29
22.32
32
0.194
D/E ratiox
1.607
1.795
1.960
1.912
2.118
2.247
2.510
2.348
2.399
2.419
1.445
2.399
2.183
15
1,135
Enterprise value¥M
478.8
539.0
584.2
590.8
684.0
783.6
891.4
922.7
886.8
963.4
994.4
7.09%
8.56%
28
873.2
LT debt¥M
692.9
730.3
762.2
805.8
783.0
769.1
828.8
839.5
766.1
715.0
550.4
(1.80%)
0.13%
94
Revenue
¥1.433B
7.84%
1.00×
Cost of revenue
¥973.4M
8.09%
1.02×
Operating expenses
¥272.6M
7.25%
0.95×
Goodwill & intangibles
17.69%
Spread over hurdle
(0.22%)