0.997
Revenue¥B
1.280
1.397
1.554
1.715
1.851
2.025
2.207
2.446
2.607
2.879
1.085
9.24%
9.28%
93
7.42
Revenue growth%
23.75
21.36
21.11
23.90
21.72
23.32
26.28
24.39
26.95
26.84
17.99
26.28
23.82
47
4.54
Gross margin%
11.47
12.08
12.11
11.02
13.51
11.67
12.59
14.55
13.27
12.05
5.88
12.59
12.09
7
26.47
Operating margin%
0.56
3.33
3.42
4.35
4.85
6.43
8.61
8.40
6.57
8.67
22.85
8.40
5.64
39
16.30
Net margin%
13.42
12.17
11.01
8.31
9.41
8.06
5.71
7.17
4.48
2.84
5.30
5.71
8.19
50
9.429
P/E ratio (avg)x
45.61
44.87
44.40
43.42
43.55
46.57
47.21
50.06
49.07
50.77
11.08
49.07
46.09
87
25.04
EV/EBITx
15.84
14.53
15.63
15.68
17.25
16.09
14.30
14.89
16.18
17.29
28.01
16.09
15.76
89
7.63
FCF yield (avg)%
7.79
6.02
7.22
9.18
7.77
6.15
6.88
9.75
8.22
8.72
16.94
8.22
7.78
18
4.28
FCF margin%
31.79
31.02
28.63
25.77
25.71
27.55
28.86
26.64
28.89
28.51
25.77
28.51
28.57
29
1.252
FCF / Net incomex
0.992
0.983
1.018
0.934
0.968
0.878
0.843
0.787
0.851
0.771
0.147
0.843
0.906
80
18.80
ROIC%
28.77
31.46
28.88
27.17
29.60
31.25
30.66
32.26
33.85
31.99
23.15
31.99
30.95
36
18.79
Return on equity%
13.45
14.68
16.48
14.88
14.50
12.75
11.84
11.42
10.51
8.28
4.19
11.42
13.10
49
21.49
Return on assets%
17.83
18.89
19.62
22.21
23.36
24.60
26.41
25.66
22.89
23.89
24.54
24.60
23.12
87
78.14
EPS¥
62.44
63.90
63.79
68.67
67.12
60.18
61.28
62.50
59.19
54.54
79.78
(4.07%)
(2.48%)
—
20.57
EPS growth%
0.40
0.40
2.54
5.11
4.08
2.50
0.83
1.42
0.40
0.40
21.15
0.83
1.13
60
79.23
Bookvalue per sh¥
33.74
36.74
44.42
50.49
49.67
50.41
54.30
60.86
70.51
81.77
99.11
10.49%
11.39%
—
39.31
FCF per share¥
153.20
167.93
173.80
169.83
185.21
190.92
181.68
204.27
206.22
227.26
129.17
4.18%
4.80%
—
121.51
Dividend per sh¥
32.07
30.62
33.68
30.16
27.24
30.31
31.14
33.83
33.29
31.84
60.85
3.17%
(1.22%)
—
28.92
Div yield (avg)%
9.91
12.53
10.06
9.99
7.11
5.54
6.00
7.37
6.72
4.55
16.62
6.00
7.24
92
6.27
Payout ratio%
29.20
30.88
30.54
30.15
29.72
30.08
31.12
29.42
26.50
27.38
5.44
29.42
29.90
65
31.27
Shares (diluted)M
38.85
39.64
44.66
43.64
43.40
51.21
53.91
51.32
52.44
57.90
30.20
5.94%
4.43%
94
11.56
Buyback yield%
24.81
23.07
20.50
22.81
22.62
22.73
20.30
21.17
23.32
24.13
3.83
22.73
22.77
73
0.860
D/E ratiox
1.691
1.858
2.138
2.559
2.773
2.967
3.243
3.627
4.368
5.189
0.237
3.627
2.870
53
2.119
Enterprise value¥B
1.392
1.558
1.678
1.620
1.466
1.542
1.479
1.449
1.558
1.745
0.687
3.54%
2.18%
24
3.345
LT debt¥B
1.935
2.155
2.416
2.785
2.902
2.997
3.397
3.505
3.828
4.460
2.820
8.98%
8.81%
8
Revenue
¥2.879B
9.28%
1.00×
Cost of revenue
¥1.656B
9.51%
1.02×
Operating expenses
¥620.5M
8.66%
0.95×
Cash and investments
15.87%
Return on capital
114.00%
Spread over hurdle
109.13%