0.234
Revenue¥B
0.638
0.679
0.720
0.762
0.806
0.871
0.914
0.960
1.002
1.049
0.253
5.41%
5.78%
57
15.33
Revenue growth%
18.23
18.55
21.47
21.40
18.49
16.32
18.37
16.90
14.08
17.07
16.99
16.90
18.30
92
2.60
Gross margin%
29.35
30.75
32.90
30.60
30.75
30.02
27.19
28.53
29.85
31.13
25.24
29.85
30.31
54
20.66
Operating margin%
5.89
7.62
5.78
6.43
7.70
9.53
9.22
9.95
9.10
10.48
14.60
9.53
8.40
5
7.20
Net margin%
21.16
23.06
25.47
25.12
26.20
29.00
31.13
33.04
32.48
34.52
12.86
32.48
27.60
90
23.71
P/E ratio (avg)x
21.38
21.19
21.08
20.85
22.66
23.19
24.98
28.45
27.81
29.76
12.92
27.81
22.92
49
8.234
EV/EBITx
51.99
62.26
74.20
83.00
82.46
88.55
90.32
92.84
104.3
119.1
17.95
92.84
85.77
72
7.95
FCF yield (avg)%
11.80
11.46
11.97
10.52
7.70
8.25
9.66
10.12
9.40
11.47
28.28
9.66
10.32
22
23.76
FCF margin%
22.55
20.54
21.29
20.01
22.70
20.05
22.84
24.94
23.40
20.92
19.95
22.84
21.92
62
0.780
FCF / Net incomex
0.481
0.518
0.521
0.513
0.518
0.481
0.441
0.467
0.445
0.383
0.925
0.445
0.481
80
26.01
ROIC%
2.37
2.69
2.39
4.77
6.40
5.82
6.06
3.96
4.34
2.16
7.63
4.34
4.15
21
8.41
Return on equity%
15.45
17.66
15.65
18.12
19.58
18.18
16.31
19.02
18.48
20.46
3.25
18.48
18.15
50
9.61
Return on assets%
11.60
8.80
7.36
6.89
4.51
2.83
1.43
3.83
0.84
2.50
6.39
2.50
4.17
62
2.02
EPS¥
3.52
3.36
3.26
3.04
2.69
2.39
2.37
2.59
2.29
2.23
2.22
(3.65%)
(3.51%)
—
8.64
EPS growth%
3.61
5.95
7.01
4.07
5.34
6.09
7.18
5.69
5.40
3.08
12.76
5.69
5.54
65
1.68
Bookvalue per sh¥
2.03
2.07
2.22
2.26
2.12
2.07
2.20
2.03
1.91
1.81
2.98
(3.14%)
(1.68%)
—
0.97
FCF per share¥
4.03
4.45
4.41
5.17
5.59
5.62
5.75
5.97
5.91
6.13
1.53
1.85%
4.08%
—
3.28
Dividend per sh¥
1.22
1.15
1.19
1.06
0.96
0.92
0.83
0.81
0.76
0.85
0.76
(2.36%)
(4.48%)
—
23.33
Div yield (avg)%
14.41
16.10
17.90
18.74
19.50
16.62
17.97
20.44
19.85
22.16
24.29
19.85
18.36
78
18.30
Payout ratio%
8.03
10.69
11.53
11.61
8.87
9.11
11.00
13.74
14.31
13.03
21.66
13.03
11.26
59
188.9
Shares (diluted)M
334.3
351.9
374.4
422.9
466.0
466.3
554.0
645.6
709.6
732.6
189.8
9.47%
9.52%
13
22.02
Buyback yield%
5.31
5.34
3.50
6.24
7.17
4.34
7.19
9.17
7.18
10.16
14.67
7.19
6.70
18
0.909
D/E ratiox
2.020
2.028
2.242
2.159
2.135
2.291
2.209
2.113
2.373
2.568
0.110
2.291
2.184
56
1.253
Enterprise value¥B
0.104
0.100
0.104
0.100
0.101
0.105
0.116
0.126
0.129
0.125
1.126
4.30%
2.62%
33
0.761
LT debt¥B
0.709
0.753
0.710
0.719
0.798
0.889
0.828
0.944
1.063
1.060
0.450
5.86%
5.19%
54
Revenue
¥1.049B
5.78%
1.00×
Cost of revenue
¥593.3M
6.35%
1.06×
Operating expenses
¥103.7M
4.31%
0.87×
Spread over hurdle
(0.24%)