1.176
Revenue¥B
1.119
1.168
1.189
1.237
1.297
1.375
1.457
1.495
1.584
1.622
1.248
4.57%
4.16%
23
15.39
Revenue growth%
15.46
12.98
14.32
17.22
17.32
17.61
19.45
22.25
21.24
19.11
4.55
19.45
17.46
83
25.50
Gross margin%
16.26
19.14
16.67
13.71
10.91
11.47
12.97
10.24
12.97
12.02
20.66
12.02
12.97
93
23.87
Operating margin%
14.21
16.23
14.46
12.89
15.62
15.39
15.71
13.29
11.70
10.24
23.81
13.29
14.34
37
7.64
Net margin%
22.39
24.70
26.82
29.25
29.80
30.86
33.42
31.67
31.93
30.75
14.87
31.67
30.28
79
36.84
P/E ratio (avg)x
49.27
54.40
63.66
60.15
65.24
62.93
63.47
62.59
71.41
81.76
10.44
63.47
63.20
94
9.999
EV/EBITx
21.47
21.94
25.09
22.82
23.76
26.51
27.52
29.47
33.00
35.86
19.40
29.47
25.80
43
14.05
FCF yield (avg)%
17.44
14.48
15.81
16.67
18.55
16.38
15.12
16.34
17.61
19.38
8.43
16.38
16.53
25
13.45
FCF margin%
4.48
6.02
4.50
7.08
8.87
10.61
13.03
11.80
14.42
15.05
21.71
13.03
9.74
40
1.241
FCF / Net incomex
0.771
0.741
0.798
0.785
0.795
0.710
0.782
0.746
0.812
0.912
0.122
0.782
0.783
73
25.65
ROIC%
32.16
30.92
31.32
28.48
27.89
26.03
25.92
26.83
24.66
26.35
17.01
26.03
27.36
18
23.55
Return on equity%
3.33
6.04
7.39
6.83
9.73
10.79
13.21
11.69
9.78
9.33
6.75
10.79
9.53
85
17.19
Return on assets%
19.15
18.37
19.32
19.35
20.25
20.94
23.32
25.39
24.56
26.41
6.83
24.56
20.59
95
0.91
EPS¥
2.23
2.34
2.30
2.28
2.41
2.85
3.29
3.22
3.44
3.53
0.94
7.95%
4.77%
—
14.89
EPS growth%
5.76
5.21
2.62
5.45
6.06
6.39
4.88
4.99
5.88
5.40
12.68
5.40
5.42
91
0.32
Bookvalue per sh¥
1.97
2.10
2.19
2.55
2.43
2.87
3.08
3.33
3.78
3.66
0.86
8.54%
7.94%
—
0.94
FCF per share¥
1.67
1.95
2.15
2.51
2.69
3.17
3.59
3.93
3.94
3.89
1.28
7.69%
10.75%
—
0.71
Dividend per sh¥
2.68
2.95
3.49
4.18
4.56
4.66
5.37
6.13
6.01
6.74
0.51
8.13%
11.34%
—
17.76
Div yield (avg)%
31.57
32.30
29.85
32.57
33.85
35.24
37.67
37.69
37.60
37.73
8.79
37.67
34.54
72
12.39
Payout ratio%
10.33
12.41
14.05
15.85
18.12
16.98
17.69
17.45
18.66
19.07
19.46
17.69
17.21
24
402.3
Shares (diluted)M
501.1
522.4
498.0
453.9
497.3
551.9
521.9
481.1
445.0
483.0
411.0
(0.58%)
0.54%
53
13.40
Buyback yield%
13.13
14.78
17.31
16.61
18.26
16.78
18.67
18.34
17.52
14.80
16.28
17.52
17.05
93
0.853
D/E ratiox
2.554
2.960
3.064
3.575
3.514
3.642
3.817
4.472
4.491
4.753
1.695
4.472
3.608
23
1,288
Enterprise value¥M
604.1
629.6
627.9
605.1
704.0
695.1
714.1
688.1
775.8
907.0
228.8
5.20%
3.77%
92
0.209
LT debt¥B
1.802
1.927
1.844
2.068
2.310
2.512
2.951
2.846
3.279
3.652
0.986
9.60%
8.07%
52
Revenue
¥1.622B
4.16%
1.00×
Cost of revenue
¥705.8M
4.03%
0.99×
Operating expenses
¥411.9M
4.51%
1.03×
Spread over hurdle
10.43%