0.566
Revenue¥B
0.931
0.942
0.942
0.966
0.966
0.980
0.985
0.991
1.006
0.984
0.592
0.38%
0.78%
35
17.02
Revenue growth%
25.38
23.96
23.34
23.57
23.01
24.78
22.66
20.91
23.07
20.23
27.13
22.66
23.20
8
17.99
Gross margin%
27.22
27.52
26.89
26.46
26.09
25.43
25.97
25.10
22.34
21.02
9.77
25.10
26.03
94
21.97
Operating margin%
3.81
3.30
5.34
7.71
10.04
9.87
7.92
9.85
7.75
10.06
21.01
9.85
7.83
9
15.64
Net margin%
27.95
26.00
27.58
27.89
29.19
28.83
27.41
28.71
28.32
27.56
11.56
28.32
27.92
36
8.260
P/E ratio (avg)x
31.07
28.47
31.15
33.97
30.81
30.01
30.20
27.19
28.23
29.83
37.62
29.83
30.11
89
34.47
EV/EBITx
8.379
8.276
8.249
8.805
9.484
10.24
11.21
12.02
11.61
12.05
31.22
11.61
9.863
76
24.43
FCF yield (avg)%
8.25
8.73
6.70
9.11
10.78
8.82
9.88
11.50
10.21
7.53
11.10
9.88
8.97
28
26.64
FCF margin%
14.59
14.12
13.90
13.76
11.47
9.21
9.94
7.31
6.95
9.78
15.45
9.21
10.70
80
0.491
FCF / Net incomex
0.313
0.280
0.265
0.247
0.240
0.266
0.266
0.290
0.296
0.280
0.832
0.280
0.273
76
4.22
ROIC%
2.94
3.01
5.07
2.38
3.83
3.67
2.08
3.34
2.27
0.40
14.31
2.27
2.98
9
5.00
Return on equity%
3.38
0.87
0.40
3.21
3.28
1.18
0.40
2.40
1.00
0.40
19.91
1.00
1.09
65
10.48
Return on assets%
2.29
1.87
2.42
2.29
1.13
0.40
0.40
0.40
3.09
1.92
18.22
0.40
1.89
85
0.54
EPS¥
1.60
1.73
1.66
1.52
1.71
1.67
1.88
2.03
1.98
2.09
0.56
4.06%
4.00%
—
3.97
EPS growth%
7.36
7.13
7.86
5.91
7.00
8.55
6.08
3.41
3.01
2.91
27.74
3.41
6.54
83
1.78
Bookvalue per sh¥
1.27
1.45
1.49
1.68
1.66
1.65
1.69
1.80
1.72
1.95
0.46
3.26%
3.76%
—
1.59
FCF per share¥
1.96
2.03
1.95
1.96
2.02
1.87
2.02
1.87
2.06
1.85
1.18
(1.69%)
(0.12%)
—
0.85
Dividend per sh¥
2.00
2.08
2.05
1.79
1.90
1.91
2.05
2.24
2.03
1.82
1.78
(0.85%)
(0.31%)
—
23.91
Div yield (avg)%
29.99
27.79
30.66
29.25
28.88
29.87
31.01
28.70
31.60
32.20
26.28
31.01
29.93
85
6.79
Payout ratio%
11.29
11.47
11.24
12.11
11.89
13.00
11.37
12.49
15.03
12.94
22.14
12.94
12.00
56
144.7
Shares (diluted)M
205.6
242.7
230.1
262.3
248.7
277.5
310.0
293.9
300.1
340.2
148.0
6.46%
5.71%
30
3.34
Buyback yield%
24.74
23.71
23.26
22.88
22.90
23.06
24.29
26.88
25.46
24.94
21.59
24.94
24.00
51
0.655
D/E ratiox
0.144
0.152
0.151
0.152
0.158
0.138
0.134
0.118
0.127
0.127
0.587
0.127
0.141
33
480.9
Enterprise value¥M
367.7
437.1
470.1
487.5
553.1
572.4
564.6
662.7
674.4
788.6
638.0
7.35%
9.96%
69
138.7
LT debt¥M
952.7
980.6
897.1
944.1
845.4
851.8
869.5
918.9
962.1
957.2
196.0
2.52%
0.44%
50
Revenue
¥984.5M
0.78%
1.00×
Cost of revenue
¥610.4M
0.53%
0.98×
Operating expenses
¥132.6M
1.76%
1.10×
Goodwill & intangibles
15.65%
Spread over hurdle
48.61%