0.963
Revenue¥B
1.140
1.127
1.149
1.160
1.186
1.210
1.243
1.272
1.294
1.333
1.036
2.36%
1.54%
87
25.38
Revenue growth%
10.62
10.06
9.95
9.93
11.71
13.33
11.64
14.05
14.81
17.61
13.40
14.05
11.67
28
19.00
Gross margin%
14.50
17.08
15.99
13.68
15.72
17.79
18.38
21.07
18.68
18.14
5.31
18.38
17.43
33
25.84
Operating margin%
19.38
18.66
20.35
21.96
24.21
25.01
26.24
24.31
27.29
25.88
16.74
25.88
24.26
49
19.32
Net margin%
24.37
24.56
24.51
26.77
28.58
31.53
28.83
28.47
30.42
32.36
21.31
30.42
28.53
19
33.57
P/E ratio (avg)x
25.46
28.56
30.31
34.50
32.87
37.23
35.65
33.88
30.72
27.90
9.457
33.88
31.79
94
17.11
EV/EBITx
38.10
35.94
41.65
44.98
47.69
46.31
48.47
56.15
64.14
61.05
9.915
56.15
47.00
36
29.34
FCF yield (avg)%
31.02
31.36
29.27
27.37
26.95
28.07
30.51
31.18
34.01
34.80
18.76
31.18
30.77
75
13.22
FCF margin%
22.98
23.11
20.41
17.91
18.52
16.73
15.98
15.11
16.19
13.34
16.90
15.98
17.32
54
0.228
FCF / Net incomex
1.751
1.796
1.910
2.222
2.236
2.536
2.618
2.980
3.333
3.344
1.754
2.980
2.386
63
26.83
ROIC%
19.13
18.52
20.28
21.08
23.02
23.40
25.09
25.21
24.52
24.47
9.98
24.52
23.21
61
3.70
Return on equity%
34.86
32.80
30.97
31.74
28.98
26.64
26.18
26.24
27.17
30.07
25.26
26.64
29.53
7
23.52
Return on assets%
15.37
13.12
14.97
16.51
18.94
21.83
19.83
17.53
19.89
17.71
15.45
19.83
17.62
21
4.03
EPS¥
12.74
13.01
13.61
13.32
13.19
12.34
13.63
14.76
16.38
18.78
4.28
7.33%
3.56%
—
29.35
EPS growth%
20.93
21.58
22.98
25.31
23.67
23.82
24.71
27.59
29.98
31.16
2.38
27.59
24.26
16
8.32
Bookvalue per sh¥
7.71
7.85
8.20
9.36
9.76
8.95
8.70
8.25
8.92
9.86
6.74
0.21%
2.14%
—
10.07
FCF per share¥
3.64
3.28
3.68
3.39
3.59
3.38
3.35
3.48
3.48
3.91
3.80
1.71%
1.96%
—
8.32
Dividend per sh¥
13.70
15.00
17.82
20.66
22.13
24.58
23.99
24.70
26.67
25.92
4.25
3.22%
7.94%
—
3.12
Div yield (avg)%
17.54
20.40
20.61
18.28
19.11
18.60
21.31
19.76
17.87
19.39
21.08
19.39
19.25
76
14.36
Payout ratio%
5.67
3.93
6.46
6.49
8.61
8.55
7.51
7.89
5.62
8.34
23.70
7.89
7.00
51
55.42
Shares (diluted)M
65.61
72.43
72.89
76.44
79.74
91.89
105.4
116.6
138.6
162.9
55.38
15.36%
9.56%
72
17.20
Buyback yield%
6.79
8.35
7.11
10.07
12.25
11.07
9.67
10.87
11.32
13.03
13.17
11.07
10.47
73
0.616
D/E ratiox
0.719
0.808
0.852
0.913
1.033
0.974
1.044
1.147
1.240
1.311
0.581
1.147
1.004
50
630.7
Enterprise value¥M
627.8
566.6
519.8
558.3
510.0
510.2
468.4
519.6
476.1
504.4
346.9
(0.22%)
(3.35%)
67
0.439
LT debt¥B
0.564
0.624
0.701
0.789
0.917
0.879
0.925
1.064
1.081
1.067
1.163
3.08%
7.01%
11
Revenue
¥1.333B
1.54%
1.00×
Cost of revenue
¥764.4M
1.56%
1.00×
Operating expenses
¥139.1M
0.42%
0.90×
Spread over hurdle
20.24%