0.145
Revenue¥B
0.650
0.724
0.790
0.845
0.940
1.045
1.162
1.260
1.348
1.454
0.148
9.10%
9.06%
69
12.08
Revenue growth%
6.74
6.56
4.14
1.25
3.63
2.23
3.98
1.34
0.40
1.51
6.74
1.51
2.93
94
28.92
Gross margin%
4.25
7.08
9.44
12.16
12.27
10.54
11.69
13.14
11.24
9.46
22.52
11.24
10.89
82
5.39
Operating margin%
10.33
12.26
14.31
13.00
11.43
10.83
11.98
9.52
9.60
7.92
12.24
9.60
11.13
61
10.18
Net margin%
8.52
5.75
6.74
4.76
2.41
5.30
7.98
9.86
10.35
12.15
22.18
9.86
7.36
78
20.79
P/E ratio (avg)x
22.24
20.78
21.91
20.47
22.11
20.65
22.31
24.39
22.34
24.88
25.38
22.34
22.18
15
17.11
EV/EBITx
9.515
9.394
8.935
8.142
8.648
7.608
7.489
7.843
8.164
8.906
35.21
7.843
8.406
13
13.34
FCF yield (avg)%
24.01
22.58
25.08
26.07
25.71
24.54
26.67
28.32
25.48
28.32
20.77
26.67
25.60
38
28.45
FCF margin%
18.09
20.19
17.52
17.71
16.56
15.78
14.88
15.45
17.42
19.83
3.96
15.78
17.47
55
0.930
FCF / Net incomex
1.145
1.235
1.238
1.280
1.305
1.373
1.282
1.427
1.585
1.586
1.209
1.427
1.293
84
13.22
ROIC%
9.16
11.01
10.83
10.38
7.81
9.55
10.50
8.42
5.96
7.91
24.49
8.42
9.36
47
8.70
Return on equity%
24.34
24.28
21.82
23.33
22.03
22.48
25.32
27.55
27.19
25.83
24.35
25.83
24.31
95
15.69
Return on assets%
7.04
5.09
5.50
7.04
5.35
7.35
7.80
9.99
8.95
9.34
20.94
8.95
7.19
30
1.22
EPS¥
1.77
2.02
2.10
2.03
2.26
2.39
2.42
2.61
2.61
2.97
1.29
5.69%
5.58%
—
16.75
EPS growth%
8.70
6.96
8.23
7.76
6.78
4.27
6.07
6.07
5.08
5.35
3.40
5.35
6.42
36
1.51
Bookvalue per sh¥
0.64
0.64
0.64
0.72
0.73
0.68
0.78
0.88
0.93
1.03
1.00
7.12%
5.60%
—
0.53
FCF per share¥
1.18
1.32
1.23
1.21
1.20
1.19
1.21
1.36
1.36
1.37
1.30
2.68%
1.66%
—
1.36
Dividend per sh¥
1.14
1.03
1.09
1.08
1.13
1.06
0.92
1.01
0.89
0.81
1.46
(6.53%)
(3.48%)
—
22.50
Div yield (avg)%
24.08
26.54
29.00
31.40
31.70
32.64
35.00
35.77
33.09
30.15
15.33
33.09
31.55
27
28.10
Payout ratio%
22.54
24.12
26.95
25.94
26.08
27.71
26.61
29.43
31.64
32.03
9.29
29.43
26.78
11
580.7
Shares (diluted)M
511.8
503.6
505.0
440.6
386.2
378.4
384.5
387.7
381.6
329.9
574.6
(3.10%)
(5.38%)
69
29.15
Buyback yield%
10.65
7.74
5.18
5.30
7.99
10.26
11.09
10.24
10.49
12.38
9.17
10.49
10.25
56
0.276
D/E ratiox
0.315
0.323
0.328
0.368
0.339
0.322
0.318
0.308
0.287
0.315
0.907
0.315
0.320
56
0.986
Enterprise value¥B
2.119
2.379
2.519
2.743
3.264
3.559
4.123
4.095
4.354
5.105
0.522
9.36%
9.43%
67
0.433
LT debt¥B
1.248
1.109
1.162
1.103
0.999
1.047
0.959
0.964
0.898
0.833
0.933
(3.58%)
(3.33%)
64
Revenue
¥1.454B
9.06%
1.00×
Cost of revenue
¥921.9M
8.92%
0.99×
Operating expenses
¥331.2M
8.84%
0.98×
Goodwill & intangibles
15.66%
Spread over hurdle
(3.74%)