1.711
Revenue¥B
1.797
1.820
1.861
1.865
1.930
1.979
1.971
1.963
1.992
2.055
1.820
1.26%
1.30%
41
27.30
Revenue growth%
3.56
1.29
0.40
0.40
2.23
3.21
1.46
0.40
0.40
0.40
2.07
0.40
0.85
21
20.23
Gross margin%
4.41
2.99
5.53
7.30
8.89
6.29
6.52
8.27
7.92
5.73
28.43
6.52
6.40
58
29.89
Operating margin%
25.03
27.90
28.71
28.02
26.48
27.32
28.32
29.11
29.25
29.90
28.09
29.11
28.17
74
13.47
Net margin%
12.13
9.83
7.68
10.15
7.16
8.02
9.73
11.54
14.39
11.67
21.40
11.54
9.99
89
13.01
P/E ratio (avg)x
21.57
22.17
24.63
25.75
28.23
31.02
30.64
33.06
33.18
31.70
29.03
31.70
29.44
37
8.033
EV/EBITx
17.90
17.59
16.01
17.88
18.46
20.48
18.45
20.00
18.27
18.45
10.39
18.45
18.36
16
17.05
FCF yield (avg)%
3.73
3.90
6.54
6.10
4.85
3.04
1.88
4.07
5.81
3.46
22.18
3.46
3.98
85
15.12
FCF margin%
15.80
17.26
19.20
19.43
21.72
21.67
19.64
16.66
16.14
19.01
14.58
19.01
19.11
87
0.296
FCF / Net incomex
1.041
1.089
1.082
1.218
1.111
1.121
1.031
0.971
1.079
1.240
1.002
1.079
1.086
41
24.37
ROIC%
22.40
22.98
22.69
25.30
27.28
29.53
26.73
26.04
27.40
30.04
14.83
27.40
26.38
16
9.87
Return on equity%
10.12
7.93
7.38
6.52
4.16
1.95
0.74
0.40
0.40
0.40
8.56
0.40
3.06
20
24.74
Return on assets%
15.50
18.04
19.41
21.12
23.56
21.19
18.99
16.12
13.60
10.91
14.36
16.12
18.51
36
2.20
EPS¥
6.65
6.82
6.83
6.75
6.39
6.95
7.72
7.59
8.51
8.41
2.43
5.64%
2.23%
—
15.78
EPS growth%
11.69
10.75
8.53
8.88
8.99
6.95
5.35
6.29
6.33
6.51
14.92
6.33
7.74
62
2.54
Bookvalue per sh¥
2.41
2.49
2.39
2.59
2.93
3.14
3.26
3.12
3.09
3.16
1.34
1.58%
1.84%
—
2.64
FCF per share¥
6.71
7.48
8.80
9.43
11.19
12.73
12.77
14.49
14.40
17.01
2.32
8.75%
11.77%
—
3.51
Dividend per sh¥
2.89
2.86
2.91
3.01
3.30
3.05
2.98
2.92
2.77
2.66
5.33
(4.23%)
(1.39%)
—
7.93
Div yield (avg)%
11.47
12.31
9.62
8.33
7.42
10.11
8.01
5.39
5.28
4.79
2.74
5.39
8.17
74
4.79
Payout ratio%
36.08
38.60
36.64
37.19
37.04
36.48
39.00
41.02
40.41
40.61
10.96
40.41
37.89
45
161.2
Shares (diluted)M
92.45
99.33
90.40
89.55
93.50
88.32
87.84
76.28
71.56
65.93
156.3
(6.75%)
(4.61%)
10
23.45
Buyback yield%
17.98
20.92
18.51
16.02
14.40
11.75
9.35
7.15
9.92
8.06
2.03
9.35
13.07
22
0.188
D/E ratiox
1.048
1.088
1.145
1.014
1.096
1.040
0.981
0.955
0.869
0.834
0.394
0.955
1.027
12
0.634
Enterprise value¥B
0.926
1.016
1.064
0.999
1.023
1.000
1.045
1.186
1.194
1.391
0.620
6.33%
4.02%
12
0.778
LT debt¥B
1.737
1.980
2.234
2.139
2.097
2.241
2.564
2.685
2.594
3.012
1.014
7.51%
6.51%
13
Revenue
¥2.055B
1.30%
1.00×
Cost of revenue
¥989.6M
1.10%
0.98×
Operating expenses
¥361.9M
1.83%
1.05×
Goodwill & intangibles
18.09%
Spread over hurdle
49.04%