2.839
Revenue¥B
18.11
19.04
20.18
21.09
22.08
23.11
24.82
26.80
28.43
30.54
3.088
6.70%
6.02%
83
23.08
Revenue growth%
20.62
20.98
23.10
24.71
22.43
23.11
20.26
20.36
18.15
21.09
14.34
20.36
21.03
75
24.74
Gross margin%
25.35
26.06
27.51
24.54
22.38
21.46
19.78
16.94
19.76
17.45
7.44
19.76
21.92
64
8.52
Operating margin%
14.35
11.39
8.99
6.87
4.44
5.46
5.42
4.19
6.40
9.09
12.57
5.46
6.63
51
23.69
Net margin%
5.43
5.58
4.28
4.00
2.47
0.49
1.03
3.18
3.63
3.48
5.05
3.18
3.55
20
17.38
P/E ratio (avg)x
50.12
52.23
60.13
62.90
62.55
67.86
76.97
77.54
75.50
72.38
10.46
75.50
65.38
54
18.14
EV/EBITx
25.12
29.20
33.64
36.88
35.35
41.06
39.04
37.30
36.84
39.88
8.642
39.04
36.86
7
8.03
FCF yield (avg)%
17.19
14.82
13.73
14.29
11.74
10.14
9.15
8.72
9.64
12.56
18.62
9.64
12.15
23
18.47
FCF margin%
22.46
22.49
19.93
19.51
21.28
23.67
23.74
24.44
26.13
29.10
15.59
24.44
23.08
94
0.707
FCF / Net incomex
0.328
0.316
0.338
0.384
0.414
0.390
0.439
0.422
0.453
0.488
1.174
0.439
0.402
17
9.09
ROIC%
15.47
13.69
16.10
13.99
11.32
11.14
12.57
12.75
12.84
11.90
22.15
12.57
12.79
63
27.06
Return on equity%
0.42
1.20
4.04
5.18
7.32
10.31
10.82
9.02
7.58
5.21
29.32
9.02
6.26
84
26.84
Return on assets%
16.15
13.77
13.11
14.44
13.86
16.57
18.71
18.34
20.35
18.18
20.93
18.34
16.36
37
39.44
EPS¥
50.56
58.26
68.12
74.81
81.51
95.97
104.98
122.11
124.89
134.84
43.61
10.59%
11.17%
—
21.70
EPS growth%
18.09
20.71
18.42
15.97
15.17
17.74
17.74
14.78
13.00
11.02
5.74
14.78
16.85
79
123.39
Bookvalue per sh¥
59.86
63.33
65.54
67.34
73.32
79.51
80.19
76.64
83.73
79.12
63.64
1.53%
2.69%
—
107.45
FCF per share¥
127.05
137.60
133.70
140.09
140.93
136.05
126.35
129.16
145.34
154.21
76.34
1.82%
1.60%
—
82.03
Dividend per sh¥
35.09
38.37
44.48
50.31
55.09
56.81
65.48
63.20
65.58
72.06
46.38
5.52%
7.83%
—
29.04
Div yield (avg)%
13.97
11.05
10.43
8.18
9.81
6.97
6.61
5.31
7.37
6.95
26.41
6.95
7.78
87
22.82
Payout ratio%
34.76
37.26
35.85
34.36
32.63
33.34
31.16
33.34
35.51
33.69
6.61
33.34
34.02
57
91.94
Shares (diluted)M
97.30
101.4
92.01
86.03
80.91
82.64
83.76
74.52
65.55
68.65
88.99
(3.23%)
(2.77%)
86
5.11
Buyback yield%
25.54
25.55
26.67
25.89
27.65
29.59
30.44
32.17
32.96
33.77
16.72
32.17
28.62
93
0.929
D/E ratiox
1.018
0.987
0.862
0.897
0.763
0.710
0.661
0.703
0.755
0.770
1.052
0.710
0.767
78
5.148
Enterprise value¥B
4.594
4.435
4.295
3.976
4.182
4.215
4.262
4.298
4.249
3.935
4.672
(1.21%)
(1.71%)
52
20.03
LT debt¥B
10.49
11.28
11.83
12.84
14.27
13.86
15.40
16.84
16.38
17.33
21.60
3.96%
3.88%
31
Revenue
¥30.54B
6.02%
1.00×
Cost of revenue
¥18.42B
6.23%
1.02×
Operating expenses
¥6.355B
5.43%
0.95×
Goodwill & intangibles
21.00%
Spread over hurdle
81.06%