0.896
Revenue¥B
1.333
1.350
1.411
1.447
1.485
1.495
1.523
1.547
1.604
1.674
0.948
2.42%
2.61%
44
7.95
Revenue growth%
12.44
13.23
15.21
15.74
17.83
15.89
17.61
18.78
19.95
18.47
6.79
18.47
16.75
74
5.95
Gross margin%
13.93
11.52
12.81
14.11
11.42
8.75
10.89
9.89
12.05
14.60
2.19
10.89
11.78
89
14.48
Operating margin%
6.32
5.91
4.79
5.64
6.91
7.83
6.66
9.16
10.98
9.32
27.89
9.16
6.78
40
16.78
Net margin%
34.27
31.78
30.47
33.04
33.45
33.21
33.32
31.21
30.27
28.95
12.25
31.21
32.41
12
20.63
P/E ratio (avg)x
9.716
8.786
8.017
7.582
6.602
7.119
7.099
6.344
6.272
6.659
17.59
6.659
7.109
60
36.44
EV/EBITx
32.53
36.25
40.47
39.75
40.44
39.01
40.93
40.79
37.25
38.01
16.67
39.01
39.38
29
19.48
FCF yield (avg)%
9.14
10.96
11.17
12.88
15.22
17.71
18.17
17.00
18.44
21.43
29.73
18.17
16.11
6
16.02
FCF margin%
21.34
19.32
19.92
21.16
23.95
25.57
27.17
26.38
24.94
25.34
6.93
25.57
24.44
69
1.429
FCF / Net incomex
2.462
2.428
2.876
3.166
3.771
4.072
4.004
4.283
5.080
5.200
0.449
4.283
3.888
22
6.09
ROIC%
17.77
19.12
16.37
16.91
15.71
17.16
19.41
17.58
14.75
13.82
12.46
17.16
17.04
9
7.09
Return on equity%
12.44
13.74
16.51
16.99
15.02
12.27
13.09
14.80
16.15
16.25
26.86
14.80
14.91
34
11.59
Return on assets%
23.60
26.57
28.58
31.38
29.80
29.48
31.63
29.88
29.26
28.28
2.80
29.48
29.37
83
1.72
EPS¥
1.29
1.40
1.39
1.31
1.44
1.56
1.71
1.98
2.05
2.26
1.90
9.43%
6.47%
—
21.99
EPS growth%
13.98
15.20
14.88
17.31
17.17
16.69
16.21
13.46
13.27
10.85
22.59
13.46
15.04
77
1.95
Bookvalue per sh¥
1.82
1.87
2.13
2.26
2.34
2.39
2.38
2.23
2.07
2.19
3.39
(1.27%)
1.43%
—
1.91
FCF per share¥
0.64
0.69
0.76
0.84
0.89
0.94
0.86
0.79
0.71
0.70
3.45
(4.75%)
0.95%
—
0.83
Dividend per sh¥
1.93
1.91
1.76
1.73
1.78
1.77
1.71
1.59
1.43
1.41
2.16
(4.54%)
(3.16%)
—
2.73
Div yield (avg)%
9.19
7.98
7.36
7.50
5.39
6.76
7.09
9.58
8.74
10.91
21.89
8.74
7.74
7
6.27
Payout ratio%
25.11
23.21
24.71
23.20
24.78
25.53
25.30
23.97
25.50
23.16
28.92
25.30
24.74
74
131.0
Shares (diluted)M
186.3
209.4
222.7
258.3
256.6
312.4
323.0
385.7
412.8
495.2
132.6
14.06%
12.21%
47
28.20
Buyback yield%
20.07
22.77
24.07
23.40
26.26
24.52
26.06
25.62
26.60
23.70
25.95
25.62
24.29
5
1.088
D/E ratiox
0.803
0.763
0.762
0.647
0.614
0.612
0.568
0.578
0.525
0.447
0.561
0.568
0.613
93
0.396
Enterprise value¥B
0.793
0.729
0.692
0.664
0.721
0.640
0.659
0.651
0.666
0.713
1.218
(0.21%)
(1.10%)
53
407.6
LT debt¥M
715.1
794.4
738.7
761.0
726.3
800.5
741.6
772.5
795.2
855.8
909.1
3.33%
1.27%
44
Revenue
¥1.674B
2.61%
1.00×
Cost of revenue
¥1.113B
2.91%
1.03×
Operating expenses
¥413.9M
2.46%
0.99×
Cash and investments
17.45%
Spread over hurdle
(4.11%)