2.163
Revenue¥B
2.082
2.130
2.157
2.216
2.241
2.251
2.305
2.327
2.393
2.357
2.216
1.01%
1.20%
57
15.09
Revenue growth%
10.93
13.26
14.29
11.61
9.29
10.36
12.30
14.27
15.57
13.07
26.24
13.07
12.69
55
15.24
Gross margin%
27.06
25.55
26.02
25.28
26.30
28.48
30.95
28.53
25.53
28.04
24.16
28.48
26.68
74
2.18
Operating margin%
5.56
2.81
0.40
2.20
3.81
3.79
3.55
0.77
2.83
4.70
10.07
3.55
3.19
34
26.27
Net margin%
4.52
3.07
0.40
2.17
0.40
0.40
0.40
0.40
3.08
5.74
27.86
0.40
1.28
89
13.04
P/E ratio (avg)x
36.26
41.23
46.48
47.45
49.15
56.89
64.21
67.83
67.01
78.46
17.43
67.01
53.02
82
36.91
EV/EBITx
33.87
33.70
34.74
36.35
42.79
45.57
48.98
48.58
57.38
63.19
13.84
48.98
44.18
84
2.91
FCF yield (avg)%
27.48
29.98
32.57
30.10
30.39
29.06
31.72
31.83
30.71
28.50
22.49
30.71
30.24
94
28.33
FCF margin%
7.96
8.85
9.35
9.53
7.01
5.27
3.72
0.77
2.43
2.99
9.36
2.99
6.14
40
0.107
FCF / Net incomex
0.293
0.281
0.238
0.223
0.200
0.172
0.175
0.175
0.159
0.146
0.743
0.172
0.187
47
29.11
ROIC%
15.50
14.66
13.67
12.05
11.71
13.63
10.98
11.68
12.10
9.77
14.88
11.68
12.08
75
10.26
Return on equity%
8.90
11.62
13.44
12.91
14.99
16.57
16.04
13.94
15.43
16.97
6.72
16.04
14.46
76
13.89
Return on assets%
20.94
18.85
18.73
16.43
19.38
19.97
19.29
21.35
22.41
24.41
11.92
21.35
19.68
69
1.91
EPS¥
9.40
10.08
11.29
11.37
12.71
14.02
14.30
15.36
18.36
20.53
2.13
10.07%
9.58%
—
3.37
EPS growth%
2.74
3.27
5.64
3.54
6.52
6.67
8.44
5.56
7.63
5.81
14.56
6.67
5.72
33
1.42
Bookvalue per sh¥
6.49
7.56
8.82
9.37
10.97
11.31
12.15
11.81
12.92
13.06
6.63
3.55%
8.23%
—
2.51
FCF per share¥
10.61
10.62
10.99
11.78
13.61
13.18
13.07
15.52
15.12
17.36
4.85
5.00%
6.45%
—
3.78
Dividend per sh¥
5.52
4.91
4.70
4.43
4.36
4.21
4.28
3.90
4.32
4.47
2.80
0.53%
(2.10%)
—
23.86
Div yield (avg)%
6.89
9.58
9.24
11.45
8.50
6.48
7.10
8.66
11.35
10.54
6.49
8.66
8.95
84
15.08
Payout ratio%
11.46
10.86
10.67
9.47
12.11
10.19
12.49
15.24
17.87
18.32
14.44
15.24
11.78
6
162.8
Shares (diluted)M
235.7
276.3
329.9
395.0
432.4
482.4
577.9
631.2
619.4
743.6
167.9
11.46%
12.91%
50
16.95
Buyback yield%
22.08
22.53
24.34
23.14
24.99
25.08
25.70
24.34
21.67
22.01
26.85
24.34
23.74
73
1.302
D/E ratiox
1.754
1.864
1.780
1.801
1.920
2.098
2.247
2.122
2.498
2.573
0.119
2.247
2.009
22
1.221
Enterprise value¥B
1.222
1.138
1.027
1.010
1.022
0.974
0.923
0.920
0.844
0.876
1.645
(3.05%)
(3.06%)
41
0.758
LT debt¥B
2.174
2.472
2.668
3.010
2.867
3.269
3.212
3.389
3.697
4.055
1.985
7.17%
5.84%
94
Revenue
¥2.357B
1.20%
1.00×
Cost of revenue
¥1.535B
0.94%
0.98×
Operating expenses
¥517.4M
2.08%
1.09×
Spread over hurdle
(4.45%)