0.257
Revenue¥B
1.275
1.344
1.379
1.414
1.512
1.595
1.650
1.713
1.822
1.933
0.276
5.03%
4.72%
20
18.37
Revenue growth%
7.35
7.67
5.79
7.15
6.99
6.43
8.23
5.55
6.83
8.87
27.11
6.83
7.07
8
26.38
Gross margin%
5.04
4.03
6.01
7.94
7.43
7.28
8.74
6.81
6.62
4.98
11.75
6.81
6.72
66
2.77
Operating margin%
22.01
21.52
18.88
20.41
17.48
20.21
18.26
16.17
17.69
17.22
9.07
17.69
18.57
34
28.00
Net margin%
19.86
22.60
23.09
24.62
25.44
27.11
28.56
27.80
25.29
26.36
15.15
27.11
25.37
51
17.24
P/E ratio (avg)x
27.98
28.67
32.23
32.24
35.93
34.79
35.55
35.51
37.40
43.49
34.02
35.55
35.15
69
14.99
EV/EBITx
18.17
18.98
18.16
20.03
18.71
20.38
21.65
23.29
22.76
26.43
20.44
22.76
20.21
91
21.75
FCF yield (avg)%
11.67
12.44
9.90
8.61
5.67
7.61
4.66
2.20
4.73
3.95
21.50
4.66
6.64
17
28.80
FCF margin%
23.87
21.55
20.37
20.96
22.50
24.74
23.56
25.47
28.43
25.61
18.34
25.47
23.71
66
0.703
FCF / Net incomex
0.267
0.273
0.307
0.325
0.305
0.312
0.312
0.327
0.318
0.341
1.243
0.318
0.312
95
3.18
ROIC%
7.52
9.74
9.61
9.94
7.27
7.99
9.28
8.37
6.65
6.56
8.06
7.99
8.18
69
19.50
Return on equity%
0.94
1.17
0.40
3.15
3.82
2.42
4.10
3.69
2.46
1.58
3.93
2.46
2.44
42
25.80
Return on assets%
15.45
13.23
11.41
11.97
12.41
10.77
9.29
9.60
8.86
7.88
26.79
9.29
11.09
13
0.57
EPS¥
0.94
0.87
0.75
0.80
0.82
0.77
0.79
0.78
0.69
0.60
0.61
(6.06%)
(4.70%)
—
17.90
EPS growth%
15.06
13.24
11.76
11.00
10.64
11.30
11.35
11.62
11.21
8.41
19.33
11.30
11.33
64
0.63
Bookvalue per sh¥
0.74
0.79
0.73
0.79
0.79
0.85
0.77
0.69
0.68
0.70
1.32
(2.50%)
(1.57%)
—
0.31
FCF per share¥
2.27
2.49
2.92
2.97
3.24
3.48
3.44
4.00
4.16
4.65
1.94
7.51%
7.96%
—
1.25
Dividend per sh¥
3.54
3.87
4.22
4.11
4.80
5.16
5.26
5.33
5.64
6.57
1.22
6.47%
7.44%
—
22.18
Div yield (avg)%
17.17
14.47
14.89
12.09
11.25
11.85
10.92
11.72
12.74
11.42
18.89
11.72
11.97
14
25.69
Payout ratio%
31.93
33.81
33.70
32.38
29.82
29.92
31.73
32.69
31.68
31.98
22.66
31.73
31.95
30
186.4
Shares (diluted)M
296.6
288.8
315.6
309.7
351.3
346.5
392.7
451.4
502.9
540.2
189.9
8.99%
6.17%
62
5.95
Buyback yield%
30.72
29.19
31.30
32.81
33.23
33.29
33.41
35.75
37.82
36.16
25.76
35.75
33.26
39
0.727
D/E ratiox
1.487
1.742
1.966
1.984
2.204
2.438
2.702
3.239
3.758
4.066
0.585
3.239
2.321
38
0.705
Enterprise value¥B
1.420
1.346
1.221
1.378
1.534
1.602
1.703
1.836
1.987
1.816
1.490
3.43%
2.15%
32
0.900
LT debt¥B
1.265
1.297
1.203
1.220
1.045
0.893
0.794
0.681
0.730
0.682
1.072
(8.19%)
(5.57%)
22
Revenue
¥1.933B
4.72%
1.00×
Cost of revenue
¥1.272B
4.54%
0.98×
Operating expenses
¥350.0M
5.12%
1.04×
Cash and investments
14.28%
Spread over hurdle
24.36%