0.107
Revenue¥B
0.918
0.957
0.959
0.978
0.998
1.021
1.069
1.105
1.150
1.181
0.118
3.42%
2.97%
15
7.53
Revenue growth%
13.51
15.80
16.16
17.53
17.81
17.42
15.95
18.66
17.28
18.95
22.66
17.42
17.35
6
27.59
Gross margin%
17.51
19.88
17.91
15.29
15.58
16.23
17.34
16.11
13.66
15.33
22.13
16.11
16.17
40
11.89
Operating margin%
9.50
8.35
7.54
8.07
6.80
9.57
11.13
12.22
14.98
12.30
25.69
12.22
9.53
45
20.67
Net margin%
19.87
20.58
17.85
19.95
20.46
22.46
22.29
22.75
23.57
23.82
9.86
22.75
21.44
88
12.37
P/E ratio (avg)x
9.615
9.722
8.933
9.054
9.217
8.455
7.491
7.406
7.671
7.598
36.41
7.598
8.694
57
24.67
EV/EBITx
7.948
7.850
8.513
8.056
8.052
7.309
6.820
6.711
7.011
7.528
26.39
7.011
7.689
44
6.42
FCF yield (avg)%
2.93
3.55
2.78
0.40
3.20
4.66
4.84
6.44
5.36
8.29
17.34
5.36
4.11
52
15.47
FCF margin%
19.03
20.14
21.93
21.21
23.38
21.96
18.99
21.92
21.64
19.84
16.63
21.64
21.43
84
0.750
FCF / Net incomex
0.441
0.434
0.434
0.376
0.342
0.345
0.350
0.362
0.386
0.377
0.674
0.362
0.376
87
15.57
ROIC%
13.94
13.89
14.74
16.40
18.35
15.94
12.97
10.12
10.31
10.69
13.19
10.69
13.91
23
26.44
Return on equity%
10.76
13.66
12.42
13.65
12.62
11.27
14.04
14.64
14.93
13.58
15.82
14.04
13.61
30
9.37
Return on assets%
15.24
13.59
11.05
11.66
10.60
11.88
9.84
8.19
9.12
6.48
7.67
9.12
10.82
30
0.34
EPS¥
1.41
1.44
1.36
1.44
1.37
1.46
1.48
1.62
1.69
1.62
0.38
3.36%
2.32%
—
14.44
EPS growth%
23.87
26.50
25.99
26.07
25.24
28.12
31.12
28.63
28.65
29.97
21.62
28.65
27.31
74
0.79
Bookvalue per sh¥
1.00
0.88
0.91
0.82
0.90
0.96
0.90
0.92
0.86
0.77
2.12
(3.16%)
(2.61%)
—
1.42
FCF per share¥
2.37
2.72
2.63
2.74
3.03
2.85
3.21
3.57
3.79
3.62
0.62
3.66%
4.02%
—
1.75
Dividend per sh¥
0.70
0.67
0.72
0.76
0.79
0.82
0.77
0.87
0.99
1.05
0.79
5.71%
3.64%
—
6.37
Div yield (avg)%
9.66
10.95
12.92
12.45
15.20
16.05
18.31
21.21
21.45
23.75
25.32
21.21
15.62
16
15.61
Payout ratio%
0.40
0.40
0.40
0.75
1.86
3.64
6.20
3.94
3.30
4.98
17.26
3.94
2.58
82
116.5
Shares (diluted)M
144.3
169.4
173.9
183.1
204.7
242.0
281.1
285.0
323.7
344.5
117.1
10.97%
9.99%
64
22.30
Buyback yield%
7.93
10.62
9.63
12.55
15.42
15.38
16.51
13.72
12.46
13.20
23.90
13.72
12.87
91
0.544
D/E ratiox
1.832
2.056
2.069
2.255
2.288
2.543
2.444
2.261
2.604
2.969
0.197
2.543
2.275
46
0.950
Enterprise value¥B
1.049
0.990
0.940
0.999
0.970
0.895
0.978
0.918
0.837
0.864
0.111
(2.30%)
(0.81%)
43
0.811
LT debt¥B
0.901
1.027
1.103
1.065
1.055
1.048
0.989
0.927
1.010
1.047
0.560
(0.15%)
1.60%
64
Revenue
¥1.181B
2.97%
1.00×
Cost of revenue
¥811.1M
3.06%
1.01×
Operating expenses
¥158.6M
3.14%
1.02×
Goodwill & intangibles
22.47%
Spread over hurdle
(4.07%)