0.246
Revenue¥B
1.447
1.486
1.522
1.523
1.559
1.623
1.687
1.683
1.711
1.716
0.252
1.94%
1.69%
76
16.31
Revenue growth%
19.84
17.72
14.90
15.56
13.11
12.93
10.38
10.82
11.71
11.38
12.70
11.38
13.02
67
15.49
Gross margin%
23.49
22.24
20.30
19.43
21.23
22.75
24.37
24.86
25.33
24.63
7.00
24.63
23.12
19
2.55
Operating margin%
2.85
0.40
1.05
0.44
0.90
3.82
2.85
1.24
0.40
0.54
4.80
1.24
0.97
36
4.93
Net margin%
29.16
31.05
29.63
30.02
28.44
29.50
29.35
26.79
25.87
25.73
11.53
26.79
29.26
29
33.98
P/E ratio (avg)x
11.74
12.82
12.84
13.47
14.70
13.32
13.33
12.87
11.14
10.15
15.50
12.87
12.85
75
30.27
EV/EBITx
15.55
15.92
15.77
18.19
18.91
19.65
20.74
20.29
22.59
23.01
22.53
20.74
19.28
20
7.49
FCF yield (avg)%
17.78
19.29
17.03
17.66
19.37
17.76
15.64
16.56
16.04
18.02
19.00
16.56
17.71
84
12.23
FCF margin%
18.47
18.88
21.38
23.18
26.17
25.18
23.07
22.59
25.39
26.87
3.33
25.18
23.13
73
1.358
FCF / Net incomex
1.417
1.327
1.443
1.332
1.413
1.463
1.536
1.692
1.808
1.697
1.498
1.692
1.453
70
6.02
ROIC%
34.66
34.88
34.58
34.28
34.43
31.96
30.62
33.44
30.81
28.77
22.90
30.81
33.86
47
22.01
Return on equity%
29.31
31.53
31.06
30.19
30.51
29.64
28.79
28.32
29.63
26.84
13.34
28.79
29.63
22
18.03
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.04
1.59
3.28
25.58
1.59
0.40
40
1.88
EPS¥
4.03
4.74
4.57
4.58
4.77
5.41
5.92
6.75
6.38
6.53
2.00
6.47%
4.33%
—
20.82
EPS growth%
5.81
6.30
3.96
1.03
0.40
1.76
0.40
1.33
3.98
6.17
19.20
1.76
2.86
72
3.31
Bookvalue per sh¥
1.51
1.64
1.57
1.60
1.44
1.60
1.78
1.60
1.75
1.53
6.35
1.25%
(1.18%)
—
1.79
FCF per share¥
2.76
2.89
3.19
3.04
3.11
3.47
3.55
3.81
3.53
3.20
3.19
0.57%
1.07%
—
0.97
Dividend per sh¥
2.78
2.87
2.76
2.85
2.53
2.56
2.28
2.38
2.53
2.32
5.50
(1.68%)
(1.39%)
—
29.63
Div yield (avg)%
2.25
0.40
3.01
0.49
1.85
1.63
0.40
0.40
2.47
1.15
17.07
1.15
1.39
90
21.69
Payout ratio%
14.87
17.64
17.83
16.16
17.77
20.66
23.23
23.49
23.60
21.75
18.76
23.23
19.24
18
159.2
Shares (diluted)M
249.0
257.2
303.7
297.4
309.6
305.7
363.5
389.8
403.4
476.7
159.3
9.02%
7.16%
10
7.14
Buyback yield%
12.71
12.96
10.18
11.46
12.31
11.42
14.12
14.45
16.72
18.00
8.14
14.45
12.84
62
1.183
D/E ratiox
1.306
1.173
1.167
1.242
1.073
1.009
1.089
1.092
0.961
0.904
0.760
1.009
1.090
77
0.418
Enterprise value¥B
1.644
1.657
1.906
2.221
2.520
3.009
3.158
3.094
3.216
3.697
0.484
7.96%
10.26%
72
0.653
LT debt¥B
1.011
0.948
0.914
0.896
1.007
1.006
0.948
0.864
0.936
1.047
0.385
0.80%
0.66%
90
Revenue
¥1.716B
1.69%
1.00×
Cost of revenue
¥1.187B
1.57%
0.99×
Operating expenses
¥337.1M
2.37%
1.07×
Goodwill & intangibles
18.76%
Spread over hurdle
(0.39%)