0.232
Revenue¥B
0.888
0.941
0.977
1.016
1.053
1.097
1.132
1.185
1.213
1.240
0.256
3.33%
3.68%
86
29.55
Revenue growth%
27.68
30.56
31.77
30.18
28.72
29.98
28.19
25.33
27.22
25.14
22.91
27.22
28.45
6
13.91
Gross margin%
7.93
8.39
5.74
3.58
3.65
1.39
3.42
4.95
6.28
9.27
9.83
4.95
5.34
89
5.26
Operating margin%
6.32
5.45
4.34
3.90
4.42
4.17
6.85
7.17
10.06
13.00
3.50
7.17
5.89
72
5.56
Net margin%
5.08
5.73
6.03
5.67
3.04
2.18
0.40
1.67
2.83
0.40
9.45
1.67
2.93
53
13.76
P/E ratio (avg)x
56.71
56.41
67.58
69.54
83.48
95.76
92.40
90.71
108.3
113.6
23.53
95.76
87.10
84
37.73
EV/EBITx
10.07
10.65
11.52
10.94
10.78
11.22
10.94
11.94
11.42
11.32
8.024
11.32
11.08
56
12.81
FCF yield (avg)%
15.60
12.88
11.66
12.60
12.61
15.46
18.26
19.14
20.17
18.09
23.41
18.26
15.53
84
6.62
FCF margin%
14.91
16.17
17.00
14.86
15.52
13.22
14.07
12.71
15.57
17.91
7.08
14.07
15.21
72
1.290
FCF / Net incomex
0.237
0.226
0.229
0.208
0.190
0.172
0.153
0.165
0.142
0.121
0.474
0.153
0.181
67
22.16
ROIC%
27.62
27.72
25.76
25.14
27.36
29.39
30.48
27.60
25.50
28.02
3.42
28.02
27.61
53
8.25
Return on equity%
16.17
19.14
16.93
19.76
17.44
17.68
18.08
18.33
21.09
23.78
4.06
18.33
18.21
9
24.60
Return on assets%
11.45
10.78
12.46
14.49
11.95
10.80
12.68
10.95
11.06
10.25
25.56
10.95
11.26
8
0.78
EPS¥
1.98
1.98
1.83
1.94
1.72
1.66
1.82
1.99
2.06
2.12
0.86
4.33%
(0.14%)
—
6.48
EPS growth%
26.63
27.82
25.73
28.38
29.73
28.80
27.46
27.27
28.29
27.46
12.67
27.46
27.64
70
1.05
Bookvalue per sh¥
3.28
3.36
3.35
3.60
3.21
3.46
3.51
3.67
3.65
3.59
1.32
2.24%
0.61%
—
0.70
FCF per share¥
1.18
1.23
1.30
1.38
1.44
1.54
1.56
1.56
1.49
1.46
1.92
0.28%
2.72%
—
0.83
Dividend per sh¥
0.53
0.50
0.54
0.53
0.59
0.64
0.66
0.68
0.69
0.69
0.65
3.48%
2.67%
—
27.26
Div yield (avg)%
17.05
15.90
17.24
19.00
17.82
17.37
18.27
17.80
19.91
17.31
24.79
17.80
17.59
44
24.16
Payout ratio%
27.65
29.86
31.71
29.71
29.35
31.10
33.87
32.33
32.21
30.28
23.50
32.21
30.69
25
102.7
Shares (diluted)M
103.7
109.8
120.4
107.6
110.0
118.2
112.4
115.9
118.9
108.0
100.1
(0.37%)
(0.51%)
49
28.35
Buyback yield%
21.11
20.87
22.39
24.63
25.86
24.69
23.39
24.12
27.06
27.25
24.29
24.69
24.37
50
0.378
D/E ratiox
0.666
0.732
0.798
0.763
0.765
0.810
0.731
0.721
0.789
0.858
1.328
0.789
0.764
51
160.6
Enterprise value¥M
196.6
181.4
173.9
181.1
161.6
164.6
155.9
153.1
164.6
175.7
690.1
1.69%
(2.11%)
75
0.352
LT debt¥B
1.151
1.202
1.221
1.378
1.584
1.786
2.087
2.104
2.299
2.540
0.584
9.91%
8.23%
12
Revenue
¥1.240B
3.68%
1.00×
Cost of revenue
¥867.7M
3.68%
1.00×
Operating expenses
¥202.6M
3.68%
1.00×
Spread over hurdle
(1.45%)