0.356
Revenue¥B
0.509
0.552
0.610
0.675
0.745
0.819
0.907
0.999
1.106
1.179
0.371
9.61%
9.59%
39
17.39
Revenue growth%
12.49
12.68
15.21
15.85
13.80
15.27
16.75
19.16
21.45
23.90
10.78
19.16
15.56
12
15.31
Gross margin%
0.86
1.85
0.40
0.40
0.40
0.40
3.33
0.77
2.14
1.39
20.75
1.39
0.82
59
16.07
Operating margin%
20.76
18.47
18.22
18.22
20.37
18.10
18.92
17.40
14.42
13.76
8.57
17.40
18.22
7
11.03
Net margin%
10.91
11.00
13.27
11.53
12.11
12.57
12.23
10.37
7.43
8.57
4.63
10.37
11.27
70
19.67
P/E ratio (avg)x
14.28
15.11
15.95
16.00
15.56
15.51
17.93
20.37
21.41
21.75
23.71
20.37
15.97
51
29.41
EV/EBITx
26.82
29.06
29.24
31.41
29.86
29.85
28.38
28.05
29.07
32.19
25.14
29.07
29.15
23
4.53
FCF yield (avg)%
11.76
13.52
11.01
13.03
11.39
13.41
11.57
13.96
13.44
14.50
14.94
13.44
13.22
23
22.94
FCF margin%
11.30
8.51
8.61
6.79
5.80
5.67
2.99
5.01
5.74
8.36
15.47
5.67
6.29
12
0.436
FCF / Net incomex
0.627
0.660
0.762
0.783
0.826
0.930
1.045
1.233
1.418
1.627
0.239
1.233
0.878
48
12.88
ROIC%
17.77
15.63
13.31
13.49
12.50
13.17
15.15
12.15
12.75
12.42
4.47
12.75
13.24
17
25.63
Return on equity%
28.99
28.95
26.33
23.75
26.39
23.56
25.59
26.80
25.73
28.51
21.79
25.73
26.36
38
4.46
Return on assets%
21.89
20.77
17.78
18.56
21.25
24.18
26.37
25.76
28.41
25.49
16.44
25.76
23.03
13
1.42
EPS¥
2.18
2.22
2.19
2.04
2.24
2.55
2.58
2.42
2.51
2.30
1.55
0.52%
(0.02%)
—
11.91
EPS growth%
17.47
16.95
18.39
17.31
16.75
19.62
20.66
22.08
20.19
22.08
15.24
20.66
19.01
56
0.74
Bookvalue per sh¥
3.22
3.57
3.62
3.36
3.39
3.19
3.59
3.61
3.90
4.28
2.42
4.73%
3.25%
—
2.02
FCF per share¥
2.33
2.62
2.91
3.00
3.19
3.45
3.45
3.83
4.00
4.06
3.57
4.92%
5.47%
—
1.41
Dividend per sh¥
0.86
0.88
0.90
0.98
0.88
0.95
0.86
0.87
0.97
0.97
2.49
1.88%
0.93%
—
25.24
Div yield (avg)%
20.49
20.45
20.97
23.46
25.18
24.30
22.76
23.15
22.82
22.76
22.72
22.82
22.79
21
8.29
Payout ratio%
19.21
22.04
22.46
21.93
24.18
25.26
24.62
25.28
26.81
26.44
6.53
25.28
24.40
6
161.4
Shares (diluted)M
226.9
245.8
285.1
309.9
307.2
330.2
386.2
421.2
401.5
425.5
160.2
6.73%
7.95%
83
28.95
Buyback yield%
14.95
14.88
17.50
15.80
17.41
18.92
17.18
15.63
14.56
14.25
2.12
15.63
15.71
79
1.358
D/E ratiox
1.230
1.201
1.206
1.235
1.446
1.549
1.664
1.700
1.798
2.082
0.146
1.700
1.498
20
0.308
Enterprise value¥B
1.819
1.936
2.167
2.551
2.859
2.921
3.468
3.603
3.768
3.852
0.786
6.14%
9.35%
46
1.156
LT debt¥B
1.158
1.289
1.221
1.370
1.506
1.598
1.674
1.772
1.714
1.865
0.275
4.38%
5.13%
55
Revenue
¥1.179B
9.59%
1.00×
Cost of revenue
¥603.9M
9.84%
1.02×
Operating expenses
¥243.1M
9.06%
0.95×
Spread over hurdle
38.57%