0.918
Revenue¥B
4.553
4.699
4.816
4.888
5.059
5.251
5.334
5.341
5.417
0.977
1.066
2.07%
2.22%
7
7.11
Revenue growth%
18.72
19.20
17.88
19.33
19.95
21.26
18.80
18.64
17.69
29.90
27.75
18.80
18.81
29
28.36
Gross margin%
6.43
8.84
7.85
8.62
7.54
8.16
5.47
6.81
9.64
28.73
13.53
7.54
8.00
63
20.66
Operating margin%
14.09
14.33
12.25
13.58
11.21
11.38
12.07
12.46
11.16
23.55
11.46
11.38
12.36
46
13.00
Net margin%
5.05
2.96
3.22
0.85
0.40
1.41
0.40
0.40
0.40
19.57
8.10
0.40
1.13
17
37.38
P/E ratio (avg)x
22.64
23.50
28.15
34.07
36.66
39.38
44.57
49.37
51.51
14.79
31.78
44.57
35.36
61
18.66
EV/EBITx
32.75
31.21
32.65
31.71
33.52
34.14
36.49
38.60
38.00
25.66
34.21
36.49
33.13
95
8.75
FCF yield (avg)%
14.88
14.96
16.23
13.38
15.85
13.26
14.23
11.59
11.20
17.33
18.29
13.26
14.56
51
18.98
FCF margin%
7.70
8.94
9.72
7.52
4.64
4.94
4.65
3.16
2.96
11.94
16.13
4.64
5.71
46
1.175
FCF / Net incomex
2.331
2.633
2.487
2.474
2.455
2.680
2.654
2.776
3.030
0.182
1.346
2.680
2.560
34
28.56
ROIC%
0.40
0.40
0.40
0.57
1.84
0.78
0.40
0.40
3.07
15.33
12.74
0.78
0.40
93
28.42
Return on equity%
2.00
3.37
3.60
0.74
3.14
0.46
3.16
5.42
5.95
12.07
13.21
3.16
3.27
84
2.13
Return on assets%
28.15
30.54
27.55
24.92
22.14
23.45
21.18
22.48
21.54
7.96
8.32
22.14
24.19
15
8.68
EPS¥
8.32
8.31
8.67
8.48
8.05
8.73
9.48
10.51
9.54
9.52
10.07
2.37%
1.03%
—
2.64
EPS growth%
16.25
17.55
19.66
21.52
23.14
21.26
24.25
24.67
22.30
28.86
2.61
23.14
21.39
86
3.76
Bookvalue per sh¥
3.78
3.31
3.20
3.14
2.83
2.54
2.72
2.83
2.51
4.80
9.02
(4.43%)
(5.86%)
—
4.42
FCF per share¥
3.01
2.74
2.41
2.34
2.55
2.37
2.53
2.32
2.33
8.09
5.95
(0.09%)
(5.14%)
—
4.99
Dividend per sh¥
5.05
5.87
6.13
6.09
6.13
6.46
6.91
8.30
9.89
8.50
10.33
10.19%
8.55%
—
16.40
Div yield (avg)%
2.03
2.27
3.86
4.88
4.54
4.85
4.17
7.13
6.25
14.64
24.55
4.85
4.35
29
10.04
Payout ratio%
11.25
12.52
12.70
14.67
12.47
14.54
14.07
14.31
14.97
10.42
6.38
14.31
13.38
64
195.5
Shares (diluted)M
375.6
381.1
376.0
360.1
423.9
430.0
443.8
511.4
559.2
196.7
199.3
9.20%
6.36%
49
18.83
Buyback yield%
12.64
10.58
8.24
10.95
9.60
11.33
10.21
11.45
14.16
24.51
17.37
11.33
11.14
50
0.673
D/E ratiox
0.251
0.240
0.215
0.219
0.221
0.217
0.225
0.246
0.226
1.478
0.436
0.225
0.225
16
1.585
Enterprise value¥B
2.356
2.297
2.605
2.697
3.137
3.273
3.824
3.619
3.976
3.630
0.755
8.07%
8.10%
62
2.760
LT debt¥B
6.975
7.402
8.756
9.937
11.05
11.85
12.79
15.15
15.28
4.066
3.210
8.98%
11.37%
22
Revenue
¥5.417B
2.22%
1.00×
Cost of revenue
¥3.168B
2.37%
1.02×
Operating expenses
¥582.4M
1.90%
0.97×
Spread over hurdle
16.91%