0.234
Revenue¥B
0.673
0.718
0.763
0.787
0.814
0.866
0.903
0.939
0.978
1.026
0.251
4.74%
5.04%
18
22.25
Revenue growth%
16.87
13.89
12.11
12.10
12.11
13.01
15.10
12.57
11.69
14.53
26.70
13.01
12.79
64
24.45
Gross margin%
12.28
13.23
14.49
11.60
12.46
15.10
17.82
16.24
14.27
17.00
12.89
16.24
14.38
48
26.16
Operating margin%
9.79
12.38
13.97
12.26
12.16
13.63
13.50
11.70
14.26
16.84
10.08
13.63
12.94
24
20.74
Net margin%
14.02
16.28
18.77
17.34
19.71
19.04
17.69
16.16
17.18
14.69
22.64
17.18
17.26
22
30.23
P/E ratio (avg)x
34.42
35.21
36.60
35.80
33.54
35.28
37.97
38.77
36.94
36.15
17.43
36.94
35.97
38
20.76
EV/EBITx
42.81
40.25
37.66
35.61
35.56
37.46
37.94
42.20
46.56
50.29
15.30
42.20
39.09
50
4.65
FCF yield (avg)%
12.44
9.57
11.55
10.46
12.63
11.41
11.11
12.15
14.20
12.05
22.11
12.05
11.80
15
17.38
FCF margin%
8.54
6.45
7.81
8.89
9.32
9.04
11.48
13.93
16.02
14.33
19.74
13.93
9.18
63
1.283
FCF / Net incomex
0.225
0.239
0.228
0.215
0.228
0.216
0.243
0.266
0.304
0.329
0.817
0.266
0.234
25
17.32
ROIC%
12.29
14.98
15.82
18.35
17.35
20.15
18.29
18.80
17.48
16.98
13.50
18.29
17.41
69
6.22
Return on equity%
11.01
13.95
14.74
14.33
15.36
12.65
15.51
17.24
20.14
20.67
25.30
17.24
15.05
54
5.31
Return on assets%
21.07
21.99
23.39
23.51
24.99
26.53
26.62
29.41
29.39
29.66
28.72
29.39
25.76
43
0.58
EPS¥
2.75
2.90
3.10
3.23
3.38
3.77
3.67
3.66
3.98
4.43
0.61
5.56%
6.27%
—
16.24
EPS growth%
13.00
13.71
11.15
11.21
9.38
11.85
9.71
8.52
11.18
10.58
10.29
10.58
11.16
16
0.47
Bookvalue per sh¥
1.50
1.42
1.33
1.42
1.34
1.33
1.43
1.48
1.55
1.40
1.65
0.85%
(1.17%)
—
2.03
FCF per share¥
1.99
2.06
2.02
2.13
2.27
2.36
2.27
2.43
2.50
2.94
1.17
5.33%
3.60%
—
1.14
Dividend per sh¥
0.36
0.34
0.36
0.40
0.39
0.41
0.46
0.44
0.42
0.39
1.03
(0.23%)
1.87%
—
11.79
Div yield (avg)%
20.79
22.44
22.05
21.71
22.81
20.92
20.13
18.97
21.86
24.52
21.11
20.92
21.79
13
22.35
Payout ratio%
16.31
19.15
17.56
19.35
19.83
19.63
17.62
15.47
17.23
17.65
17.78
17.62
17.64
74
143.5
Shares (diluted)M
197.3
210.9
200.6
183.0
205.9
199.5
195.7
212.6
232.3
255.4
136.3
4.40%
3.19%
55
4.07
Buyback yield%
12.65
13.07
15.39
12.88
14.32
15.24
14.08
11.38
9.62
6.85
23.71
11.38
12.98
59
0.136
D/E ratiox
1.066
1.214
1.348
1.311
1.314
1.388
1.370
1.387
1.498
1.389
0.251
1.388
1.359
43
49.01
Enterprise value¥M
77.80
76.17
81.52
79.65
71.21
69.67
66.55
65.48
61.83
54.80
725.1
(5.11%)
(3.01%)
21
0.283
LT debt¥B
0.548
0.564
0.657
0.683
0.764
0.813
0.829
0.934
1.047
1.088
0.505
7.31%
7.65%
10
Revenue
¥1.026B
5.04%
1.00×
Cost of revenue
¥566.6M
5.34%
1.03×
Operating expenses
¥202.6M
4.43%
0.94×
Goodwill & intangibles
17.04%
Spread over hurdle
68.67%