1.578
Revenue¥B
0.986
1.016
1.073
1.147
1.227
1.294
1.372
1.472
1.523
1.630
1.743
5.85%
5.74%
79
17.71
Revenue growth%
14.88
14.04
12.92
11.00
10.08
7.40
5.34
5.17
6.15
8.17
12.99
6.15
9.12
55
19.71
Gross margin%
3.15
0.69
0.55
1.47
3.94
4.42
2.69
2.75
0.76
0.40
6.88
2.69
2.08
78
4.96
Operating margin%
17.04
18.60
19.95
21.87
21.86
20.43
20.20
18.89
19.58
19.33
26.25
19.58
19.77
86
19.36
Net margin%
9.46
9.10
6.51
7.63
8.21
9.26
9.02
11.03
11.97
9.64
8.66
9.64
9.18
41
7.692
P/E ratio (avg)x
24.58
27.94
28.55
32.51
36.71
39.91
43.37
48.21
51.66
61.72
19.35
48.21
38.31
56
6.697
EV/EBITx
30.18
34.46
37.56
43.65
50.71
56.40
61.64
60.04
58.53
60.77
6.249
60.04
53.55
11
16.45
FCF yield (avg)%
12.49
9.96
8.22
5.43
6.21
7.20
5.93
7.90
9.08
9.15
6.56
7.90
8.06
41
26.90
FCF margin%
12.92
11.09
13.36
13.59
11.26
10.35
12.21
15.07
12.31
9.36
17.84
12.21
12.26
25
1.573
FCF / Net incomex
1.396
1.563
1.873
1.863
2.241
2.557
2.929
2.865
3.390
3.958
0.332
2.929
2.399
64
27.01
ROIC%
2.59
3.00
0.81
0.72
0.69
0.71
0.74
0.64
2.73
0.40
25.12
0.71
0.73
66
20.80
Return on equity%
34.92
37.69
34.84
36.42
33.47
33.89
33.37
36.26
34.64
34.53
11.56
34.53
34.74
40
7.53
Return on assets%
17.61
20.22
20.75
18.07
20.44
22.41
24.65
27.57
25.70
28.70
15.05
25.70
21.58
62
53.66
EPS¥
77.74
85.55
78.47
76.03
70.67
69.72
71.22
64.44
64.91
68.55
56.33
(0.61%)
(1.38%)
—
20.83
EPS growth%
27.33
27.57
28.24
29.03
31.82
29.63
30.18
32.38
30.60
28.83
25.17
30.18
29.33
47
43.98
Bookvalue per sh¥
52.44
54.96
52.35
59.80
62.84
61.79
60.06
67.67
76.15
80.51
37.63
5.08%
4.45%
—
58.50
FCF per share¥
49.52
48.00
48.09
43.91
42.71
39.63
36.27
39.87
40.11
40.07
64.01
(1.27%)
(1.06%)
—
22.26
Dividend per sh¥
22.18
23.46
22.68
22.74
22.66
24.73
23.35
23.45
22.99
23.57
33.27
0.80%
0.42%
—
20.85
Div yield (avg)%
24.65
26.45
28.01
25.09
23.37
22.78
24.27
21.90
20.49
18.77
10.08
21.90
23.82
26
6.17
Payout ratio%
17.86
19.03
16.73
19.49
17.22
18.82
18.37
17.67
16.07
14.49
25.78
17.67
17.76
67
10.85
Shares (diluted)M
8.681
8.783
7.677
6.640
6.402
5.565
5.943
5.931
5.638
5.096
10.70
(4.46%)
(4.85%)
78
29.04
Buyback yield%
8.20
8.97
7.35
5.62
8.04
6.89
4.67
2.18
3.43
5.29
15.32
4.67
6.25
15
1.675
D/E ratiox
1.815
1.651
1.842
1.829
1.897
1.987
1.986
2.113
2.183
2.356
1.654
2.113
1.941
23
447.0
Enterprise value¥M
232.2
236.7
234.3
235.8
284.3
312.7
349.2
406.1
413.5
493.9
851.0
11.68%
8.68%
48
1.281
LT debt¥B
2.168
2.225
2.647
3.221
3.374
4.018
4.052
4.426
4.764
5.122
0.545
8.71%
9.34%
84
Revenue
¥1.630B
5.74%
1.00×
Cost of revenue
¥856.8M
5.46%
0.97×
Operating expenses
¥323.2M
6.00%
1.02×
Goodwill & intangibles
13.67%
Spread over hurdle
25.42%