2.843
Revenue¥B
2.555
2.654
2.768
2.861
3.036
3.235
3.371
3.536
3.711
3.917
3.063
5.23%
4.90%
14
25.21
Revenue growth%
11.62
12.26
12.35
12.68
13.45
11.50
10.92
12.61
11.25
13.94
14.32
11.50
12.31
88
5.84
Gross margin%
9.90
10.92
13.43
11.37
13.03
12.92
14.51
12.44
9.61
10.43
6.06
12.44
11.90
60
4.41
Operating margin%
0.98
0.40
0.40
1.12
3.22
2.21
0.40
0.40
1.05
3.21
11.81
1.05
1.02
62
14.34
Net margin%
35.82
34.67
37.12
38.39
36.84
37.45
40.29
39.09
36.51
37.61
19.91
37.61
37.29
60
7.348
P/E ratio (avg)x
18.35
17.13
18.52
18.87
20.72
21.61
22.78
20.46
20.92
19.66
14.98
20.92
20.06
46
14.84
EV/EBITx
33.38
37.65
36.69
39.85
43.32
48.91
47.30
44.48
46.97
53.42
21.09
47.30
43.90
14
24.88
FCF yield (avg)%
15.13
16.86
14.76
13.15
10.84
8.29
9.28
7.89
7.21
10.09
20.45
8.29
10.46
43
6.46
FCF margin%
27.03
26.88
29.74
27.25
26.38
26.45
23.71
24.81
25.47
26.67
17.16
25.47
26.56
80
1.408
FCF / Net incomex
0.136
0.125
0.113
0.115
0.108
0.096
0.098
0.094
0.088
0.083
0.836
0.094
0.103
50
6.35
ROIC%
11.73
10.79
8.59
5.81
7.67
5.86
6.74
8.54
11.51
10.27
20.14
8.54
8.56
78
8.71
Return on equity%
8.06
7.22
9.22
7.06
8.41
9.97
10.33
13.11
10.90
10.51
20.70
10.51
9.60
58
13.48
Return on assets%
11.18
12.80
12.27
14.62
14.83
13.90
16.34
14.95
12.48
9.56
23.57
13.90
13.35
82
23.22
EPS¥
54.02
58.84
62.54
71.27
78.37
79.81
91.36
101.14
107.66
105.33
24.41
6.09%
6.82%
—
13.63
EPS growth%
4.12
7.07
4.15
6.69
4.87
5.96
2.96
1.16
0.40
2.26
9.85
2.26
4.13
54
114.84
Bookvalue per sh¥
56.31
52.72
49.29
51.13
52.49
53.18
53.44
56.20
59.68
63.98
41.81
4.04%
1.32%
—
51.46
FCF per share¥
29.00
33.15
37.42
42.20
40.15
43.69
44.45
44.60
50.97
50.55
81.14
4.71%
5.23%
—
125.35
Dividend per sh¥
35.54
33.43
32.20
28.88
30.25
31.97
35.02
34.86
37.35
33.22
25.23
1.89%
(0.07%)
—
21.71
Div yield (avg)%
27.54
27.38
28.99
29.03
31.13
32.62
35.32
35.96
38.86
41.10
28.94
35.96
31.88
13
25.92
Payout ratio%
17.23
15.00
12.50
15.11
17.09
16.01
15.26
17.15
16.64
16.49
17.55
16.49
16.25
41
11.13
Shares (diluted)M
20.06
23.82
23.67
24.27
23.81
24.27
24.41
24.23
23.71
28.61
11.41
3.74%
4.85%
52
16.54
Buyback yield%
18.90
17.75
16.60
17.62
17.82
18.28
18.84
20.02
18.90
17.66
2.24
18.84
18.05
26
1.514
D/E ratiox
0.860
0.924
1.017
0.972
1.056
1.193
1.103
1.181
1.345
1.474
1.209
1.193
1.080
23
3.962
Enterprise value¥B
1.842
1.775
1.671
1.684
1.839
1.813
1.962
2.117
2.283
2.654
3.967
7.61%
4.59%
72
2.923
LT debt¥B
1.617
1.713
1.791
1.681
1.878
2.109
2.322
2.375
2.321
2.592
3.955
6.66%
5.61%
82
Revenue
¥3.917B
4.90%
1.00×
Cost of revenue
¥2.066B
5.10%
1.02×
Operating expenses
¥678.3M
4.43%
0.96×
Goodwill & intangibles
17.89%
Spread over hurdle
(0.76%)