0.345
Revenue¥B
0.728
0.784
0.834
0.918
1.003
1.106
1.173
1.295
1.411
1.501
0.378
8.40%
8.27%
27
8.60
Revenue growth%
16.99
16.00
14.48
17.09
15.87
16.03
16.69
17.59
19.22
16.72
8.17
16.72
16.71
51
6.09
Gross margin%
16.17
13.85
14.19
16.70
19.17
21.58
21.38
18.46
20.11
18.64
10.75
20.11
18.55
87
24.01
Operating margin%
17.63
16.90
17.19
19.66
21.70
24.39
21.78
19.06
21.97
22.78
3.83
21.97
20.68
42
19.92
Net margin%
21.19
23.03
24.76
22.42
20.29
21.92
20.74
22.44
20.47
22.78
18.32
21.92
22.17
40
27.19
P/E ratio (avg)x
44.69
49.29
48.80
56.38
59.38
57.45
58.05
56.89
56.09
56.41
17.37
56.89
56.40
45
20.89
EV/EBITx
28.12
28.79
28.61
30.97
32.26
31.79
33.10
35.21
34.57
31.53
7.881
33.10
31.66
60
18.71
FCF yield (avg)%
6.57
4.62
7.39
4.97
2.80
2.65
4.09
5.11
4.28
1.92
13.87
4.09
4.45
86
28.68
FCF margin%
11.58
10.61
10.07
13.00
15.94
17.06
18.45
18.86
16.85
19.65
27.37
18.45
16.39
68
1.653
FCF / Net incomex
0.424
0.400
0.446
0.469
0.518
0.589
0.571
0.646
0.670
0.660
0.623
0.646
0.545
19
25.93
ROIC%
11.28
10.80
9.62
9.02
8.03
7.17
9.31
8.83
7.91
7.18
13.42
7.91
8.93
87
6.79
Return on equity%
4.87
6.39
7.45
8.74
6.66
5.40
8.30
8.46
8.39
5.61
19.00
8.30
7.05
56
19.06
Return on assets%
7.34
7.05
4.60
2.01
4.31
7.05
9.28
11.39
9.90
10.91
11.82
9.90
7.20
81
1.04
EPS¥
3.95
4.34
4.28
4.12
4.50
4.89
5.64
6.17
7.06
8.22
1.11
12.81%
7.07%
—
25.73
EPS growth%
27.15
27.34
26.76
28.02
26.41
27.02
24.70
26.44
27.60
26.22
19.08
26.44
26.89
93
1.33
Bookvalue per sh¥
1.50
1.68
1.98
2.28
2.43
2.88
3.45
3.43
3.56
3.70
2.45
8.84%
10.30%
—
4.15
FCF per share¥
3.55
4.02
3.94
4.37
4.89
4.79
5.68
5.46
5.73
6.07
2.91
4.42%
5.94%
—
2.06
Dividend per sh¥
1.52
1.40
1.42
1.24
1.12
1.22
1.21
1.06
1.10
1.18
2.50
1.01%
(3.92%)
—
25.19
Div yield (avg)%
21.11
21.13
18.67
19.13
18.19
16.73
17.27
18.62
18.24
15.29
16.21
17.27
18.43
42
28.47
Payout ratio%
21.85
19.23
19.32
20.19
18.77
20.06
18.98
17.86
16.94
18.01
17.74
18.01
19.11
9
175.5
Shares (diluted)M
182.2
199.9
229.5
266.6
267.4
251.4
284.0
273.5
282.6
316.9
176.1
3.46%
5.46%
85
15.62
Buyback yield%
3.19
6.14
8.97
10.83
10.53
9.01
8.53
6.51
9.12
9.28
19.36
9.01
8.99
70
0.585
D/E ratiox
1.552
1.492
1.623
1.457
1.368
1.294
1.138
1.074
1.052
1.099
1.386
1.099
1.331
10
0.533
Enterprise value¥B
0.696
0.760
0.855
0.911
0.979
1.057
1.252
1.210
1.320
1.467
0.186
8.41%
9.65%
24
658.4
LT debt¥M
84.53
92.84
101.7
99.08
113.2
116.8
116.2
133.1
124.8
142.8
239.9
4.75%
6.34%
53
Revenue
¥1.501B
8.27%
1.00×
Cost of revenue
¥1.051B
8.32%
1.00×
Operating expenses
¥320.2M
8.33%
1.01×
Goodwill & intangibles
16.84%
Spread over hurdle
(1.99%)