1.543
Revenue¥B
1.412
1.484
1.605
1.702
1.838
1.970
2.091
2.216
2.364
2.537
1.629
6.66%
6.68%
49
23.18
Revenue growth%
21.59
20.58
18.54
19.88
22.65
19.89
20.26
22.21
19.26
17.30
7.09
19.89
20.08
53
22.58
Gross margin%
3.57
1.14
0.40
0.40
0.40
0.40
0.89
0.44
3.21
4.04
2.35
0.89
0.67
12
20.32
Operating margin%
37.92
39.22
39.11
36.24
36.68
37.85
39.36
38.83
36.96
37.87
9.73
37.87
37.89
82
13.98
Net margin%
3.27
1.51
0.40
0.53
3.47
4.79
6.68
7.42
8.14
9.30
19.23
7.42
4.13
72
31.10
P/E ratio (avg)x
9.005
9.925
11.53
13.94
16.33
16.57
17.23
19.52
22.23
25.16
24.67
19.52
16.45
72
15.67
EV/EBITx
21.01
18.72
21.09
20.69
21.18
18.82
20.56
20.33
21.34
21.72
17.23
20.56
20.85
16
4.47
FCF yield (avg)%
13.52
12.23
14.79
12.41
9.82
7.08
5.53
3.03
3.87
5.21
7.97
5.21
8.45
58
18.19
FCF margin%
16.19
18.92
21.45
23.97
21.48
23.46
21.37
23.71
23.88
25.16
11.31
23.71
22.47
62
0.302
FCF / Net incomex
0.393
0.468
0.529
0.560
0.569
0.628
0.738
0.866
1.013
1.078
0.252
0.866
0.599
70
15.91
ROIC%
27.19
26.62
26.06
28.44
30.74
33.60
30.68
32.68
35.17
32.63
5.47
32.68
30.71
56
21.89
Return on equity%
32.70
32.05
30.42
27.96
28.98
27.59
26.72
26.57
27.91
28.66
3.20
27.59
28.31
6
4.64
Return on assets%
24.39
22.59
24.73
26.82
25.33
28.04
26.92
26.73
24.87
24.03
22.74
26.73
25.10
32
0.65
EPS¥
2.68
2.79
2.97
2.89
2.65
2.56
2.79
3.03
3.36
3.70
0.67
6.91%
2.49%
—
2.06
EPS growth%
7.70
9.63
9.94
12.93
13.85
14.79
15.78
17.95
19.72
18.80
13.12
17.95
14.32
76
1.57
Bookvalue per sh¥
1.70
1.51
1.60
1.69
1.74
1.91
1.70
1.58
1.50
1.45
1.00
(3.62%)
(0.82%)
—
2.36
FCF per share¥
0.48
0.44
0.47
0.48
0.45
0.43
0.44
0.43
0.46
0.47
2.14
0.60%
0.11%
—
0.51
Dividend per sh¥
0.71
0.72
0.75
0.64
0.63
0.55
0.51
0.46
0.40
0.37
1.38
(10.24%)
(5.69%)
—
23.12
Div yield (avg)%
27.85
25.44
23.07
25.97
26.66
29.27
28.79
30.28
33.10
32.78
13.83
30.28
28.32
67
12.24
Payout ratio%
13.85
15.73
15.90
17.25
20.06
22.75
22.03
23.48
21.35
19.29
2.43
22.03
19.67
79
402.5
Shares (diluted)M
320.5
283.2
274.6
275.9
284.8
262.4
246.9
267.1
265.0
270.8
414.0
(1.01%)
(1.53%)
19
23.20
Buyback yield%
10.23
8.25
9.15
11.06
9.94
7.36
8.16
6.30
5.57
2.61
6.43
6.30
8.21
51
1.133
D/E ratiox
1.525
1.628
1.527
1.471
1.554
1.482
1.486
1.495
1.397
1.474
0.590
1.482
1.490
30
0.141
Enterprise value¥B
2.294
2.174
2.186
2.095
1.996
2.234
2.059
1.874
1.830
1.908
1.854
(0.89%)
(0.98%)
23
1.940
LT debt¥B
1.378
1.309
1.424
1.519
1.383
1.314
1.342
1.280
1.289
1.354
1.029
(0.41%)
(0.80%)
83
Revenue
¥2.537B
6.68%
1.00×
Cost of revenue
¥1.602B
6.79%
1.01×
Operating expenses
¥304.6M
6.80%
1.01×
Goodwill & intangibles
14.62%
Spread over hurdle
(1.73%)