0.260
Revenue¥B
1.426
1.475
1.513
1.566
1.595
1.658
1.686
1.716
1.747
1.789
0.282
2.33%
2.38%
83
24.47
Revenue growth%
1.30
2.61
3.08
0.63
1.40
1.20
0.40
0.40
0.64
0.40
15.68
0.40
0.92
44
16.78
Gross margin%
21.20
21.95
20.81
20.90
22.99
23.70
25.72
28.19
30.77
32.55
14.46
28.19
23.34
19
19.71
Operating margin%
0.40
3.26
0.84
3.51
3.17
5.33
3.20
2.22
4.69
4.50
14.56
4.50
3.23
53
9.39
Net margin%
6.93
6.82
6.31
5.16
6.76
9.41
8.00
7.34
10.06
11.64
21.50
9.41
7.14
24
25.92
P/E ratio (avg)x
16.37
15.89
18.38
19.97
21.34
23.40
23.39
23.99
23.21
24.11
19.44
23.40
22.27
51
14.94
EV/EBITx
14.59
14.88
16.69
19.52
22.07
23.79
26.51
26.28
26.58
31.19
34.25
26.51
22.93
17
24.06
FCF yield (avg)%
31.60
30.54
30.63
28.55
30.89
28.53
30.64
30.05
32.53
33.20
3.24
30.64
30.64
23
20.94
FCF margin%
4.62
7.54
7.91
9.92
7.59
9.35
9.65
9.99
12.24
11.43
16.37
9.99
9.50
89
0.379
FCF / Net incomex
1.149
1.124
1.190
1.298
1.343
1.405
1.637
1.840
2.181
2.529
1.307
1.840
1.374
56
2.23
ROIC%
25.59
23.93
23.42
23.97
25.24
24.78
27.05
26.44
29.05
31.02
12.43
27.05
25.41
70
21.26
Return on equity%
22.99
24.33
23.81
22.72
24.74
25.38
23.11
21.31
20.38
17.60
6.80
21.31
23.05
79
24.75
Return on assets%
16.06
18.38
17.13
18.96
20.93
21.61
20.94
23.65
25.12
26.32
12.69
23.65
20.94
83
5.53
EPS¥
5.16
5.47
5.95
6.30
6.22
5.63
5.98
6.30
6.56
6.11
5.94
(0.36%)
1.44%
—
24.52
EPS growth%
24.04
23.25
22.70
20.81
19.89
20.18
21.40
23.27
21.18
18.51
12.64
21.18
21.29
70
6.29
Bookvalue per sh¥
2.51
2.78
2.99
2.64
2.90
3.04
2.93
2.59
2.74
2.40
0.96
(3.72%)
(0.16%)
—
3.36
FCF per share¥
4.23
4.55
4.64
4.61
4.43
4.54
3.87
4.01
3.58
3.06
2.21
(7.12%)
(4.75%)
—
6.19
Dividend per sh¥
6.02
6.26
6.50
6.18
6.52
7.11
7.02
7.84
8.43
8.84
4.33
6.26%
4.91%
—
26.49
Div yield (avg)%
2.27
0.43
2.21
2.10
4.55
6.78
4.00
1.21
1.18
0.40
11.77
1.21
2.15
46
16.83
Payout ratio%
19.90
18.86
16.95
18.96
21.08
18.26
18.74
21.33
24.14
23.76
15.48
21.33
19.43
72
186.2
Shares (diluted)M
216.4
229.7
252.6
278.3
274.7
307.3
291.5
266.7
259.1
270.2
184.1
(0.33%)
2.69%
29
19.90
Buyback yield%
23.83
23.54
23.95
26.20
23.87
24.42
26.26
23.45
25.17
25.36
26.76
25.17
24.19
37
1.469
D/E ratiox
1.639
1.515
1.498
1.372
1.462
1.670
1.892
2.162
2.310
2.439
0.374
2.162
1.655
5
1.716
Enterprise value¥B
0.948
0.963
0.834
0.749
0.798
0.732
0.743
0.749
0.658
0.628
1.861
(4.67%)
(5.20%)
39
2.122
LT debt¥B
1.962
2.379
2.615
2.796
3.346
3.302
3.677
3.958
4.704
5.292
0.637
9.60%
10.35%
12
Revenue
¥1.789B
2.38%
1.00×
Cost of revenue
¥1.018B
2.10%
0.97×
Operating expenses
¥394.7M
2.49%
1.01×
Spread over hurdle
(1.93%)