0.964
Revenue¥B
0.692
0.732
0.759
0.805
0.860
0.918
0.982
1.038
1.097
1.170
0.984
6.35%
5.69%
13
26.73
Revenue growth%
21.14
19.41
19.59
19.77
19.29
17.57
20.20
17.29
17.38
17.21
6.42
17.38
19.35
16
6.59
Gross margin%
10.47
12.15
14.97
14.90
14.79
17.40
19.25
17.71
20.42
20.01
7.29
19.25
16.18
74
27.28
Operating margin%
7.93
7.59
8.06
8.95
8.42
6.94
5.21
6.47
7.65
10.29
28.13
6.94
7.79
16
28.79
Net margin%
30.81
29.98
30.83
30.65
29.37
29.36
29.97
29.18
27.92
29.12
5.71
29.18
29.67
87
37.31
P/E ratio (avg)x
15.53
16.44
17.59
17.24
16.26
14.75
14.34
14.19
12.71
13.12
30.84
14.19
15.14
34
15.09
EV/EBITx
13.74
14.78
13.68
12.46
13.79
13.46
12.00
10.51
11.68
12.22
30.29
12.00
12.96
38
25.31
FCF yield (avg)%
8.98
7.81
5.44
3.94
3.76
2.99
4.57
3.85
6.41
3.85
3.36
3.85
4.26
60
26.67
FCF margin%
3.20
2.60
2.88
4.41
1.59
0.47
2.04
0.49
2.57
0.40
12.70
0.49
2.30
81
0.360
FCF / Net incomex
0.814
0.954
1.039
1.202
1.296
1.490
1.504
1.700
1.769
2.126
0.101
1.700
1.393
68
13.43
ROIC%
24.41
22.45
24.93
23.22
25.35
23.75
20.98
21.80
23.86
23.62
16.78
23.62
23.68
65
13.32
Return on equity%
8.17
5.86
3.41
6.34
4.11
3.68
1.31
0.63
1.64
0.40
27.48
1.31
3.54
72
21.49
Return on assets%
32.35
35.01
34.34
35.41
34.13
36.11
38.15
35.95
34.84
35.82
3.07
35.95
35.21
70
104.36
EPS¥
110.35
116.08
109.60
104.48
109.99
105.05
108.66
110.64
123.10
130.59
110.49
3.49%
1.71%
—
16.12
EPS growth%
28.77
29.78
27.93
30.47
30.16
33.05
32.21
32.58
29.79
32.71
18.84
32.58
30.31
50
124.34
Bookvalue per sh¥
86.00
95.14
93.85
100.84
93.43
86.50
81.86
79.42
84.73
83.09
83.28
(2.32%)
(0.02%)
—
118.67
FCF per share¥
161.46
171.89
160.82
158.88
146.98
165.71
179.65
179.43
185.08
175.36
57.95
3.59%
1.66%
—
96.70
Dividend per sh¥
36.39
33.76
30.89
28.86
27.62
29.68
32.28
34.30
37.06
33.47
24.26
3.92%
(1.58%)
—
5.88
Div yield (avg)%
12.10
10.10
11.53
12.26
10.85
12.85
15.09
12.19
12.61
13.14
25.59
12.85
12.23
24
13.79
Payout ratio%
10.43
12.06
10.36
8.61
10.02
7.84
8.20
7.01
7.15
5.87
29.94
7.15
8.40
49
3.964
Shares (diluted)M
4.062
3.907
3.883
3.915
3.550
3.135
3.190
2.908
3.070
3.081
3.917
(2.80%)
(2.23%)
26
12.69
Buyback yield%
24.37
23.20
22.39
19.93
21.37
20.13
18.18
20.84
19.60
21.06
4.44
20.13
20.95
66
1.799
D/E ratiox
1.398
1.364
1.278
1.304
1.426
1.301
1.228
1.371
1.422
1.371
1.308
1.371
1.367
83
0.745
Enterprise value¥B
0.625
0.663
0.635
0.688
0.682
0.732
0.845
0.976
1.030
0.996
0.514
7.87%
6.26%
71
0.256
LT debt¥B
0.873
0.839
0.939
1.010
1.066
1.090
1.133
1.217
1.192
1.199
0.481
2.37%
2.76%
61
Revenue
¥1.170B
5.69%
1.00×
Cost of revenue
¥614.8M
5.96%
1.03×
Operating expenses
¥237.2M
5.14%
0.95×
Spread over hurdle
23.32%