20.89
Revenue¥B
13.69
14.77
16.00
17.21
18.57
20.14
21.67
23.01
25.16
27.26
22.73
7.98%
7.98%
10
20.10
Revenue growth%
12.57
10.51
12.58
10.97
9.80
8.04
8.61
10.57
12.02
11.23
4.85
10.57
10.77
70
2.09
Gross margin%
3.28
4.35
7.12
8.83
6.69
7.97
10.96
9.05
8.77
9.26
5.11
9.05
8.37
83
9.20
Operating margin%
35.05
33.11
34.26
36.39
36.97
34.00
31.51
31.53
32.74
34.71
13.61
32.74
34.13
50
12.37
Net margin%
22.74
25.50
27.69
29.79
28.56
31.42
31.10
29.66
26.67
27.93
10.37
29.66
28.24
91
25.09
P/E ratio (avg)x
19.97
21.50
23.55
21.92
19.59
19.11
18.45
17.17
18.35
16.83
34.39
18.35
19.35
54
30.41
EV/EBITx
28.21
32.33
36.51
40.59
47.41
52.61
54.74
56.44
54.61
60.88
28.34
54.74
50.01
57
24.63
FCF yield (avg)%
21.42
21.53
23.83
25.75
25.40
27.73
25.87
26.63
27.48
29.79
5.83
27.48
25.81
62
5.50
FCF margin%
30.66
32.48
32.11
30.09
28.41
29.69
31.37
30.30
30.21
30.42
28.46
30.30
30.36
26
1.050
FCF / Net incomex
1.749
1.774
2.010
2.171
2.068
2.161
2.287
2.624
2.828
2.693
0.621
2.624
2.166
10
12.91
ROIC%
28.01
25.53
25.21
24.84
26.57
28.74
28.10
26.93
24.52
25.92
9.88
26.93
26.25
13
26.50
Return on equity%
0.40
3.37
3.65
5.60
8.21
8.64
7.31
7.96
9.69
11.23
21.03
8.64
7.64
90
28.01
Return on assets%
0.40
0.40
1.73
2.35
2.82
1.46
3.17
2.20
0.40
0.40
2.69
1.46
1.59
44
0.51
EPS¥
0.68
0.75
0.70
0.69
0.61
0.61
0.66
0.73
0.69
0.74
0.53
3.99%
(0.34%)
—
27.71
EPS growth%
26.75
28.06
26.05
24.22
22.41
23.21
24.09
24.35
22.31
19.74
9.98
23.21
24.15
52
0.24
Bookvalue per sh¥
0.69
0.72
0.82
0.98
1.02
1.12
1.34
1.36
1.39
1.57
0.57
9.02%
8.51%
—
0.62
FCF per share¥
0.67
0.59
0.54
0.55
0.58
0.51
0.55
0.51
0.53
0.47
0.41
(4.14%)
(2.41%)
—
0.27
Dividend per sh¥
0.93
0.95
0.96
0.91
0.98
1.07
1.03
1.12
1.18
1.20
0.69
4.11%
3.67%
—
11.93
Div yield (avg)%
3.77
4.63
7.50
5.58
3.56
2.69
4.98
3.82
5.25
7.22
13.03
4.98
4.81
9
18.74
Payout ratio%
36.23
35.28
33.10
34.08
31.82
30.63
32.55
30.16
29.51
27.11
13.72
30.16
32.19
66
20.74
Shares (diluted)B
30.25
36.16
37.17
36.61
39.92
39.07
45.72
52.33
61.48
61.88
20.36
9.16%
7.47%
92
13.06
Buyback yield%
12.38
9.91
9.09
6.59
9.15
8.50
6.31
9.23
9.32
8.57
22.75
8.57
9.12
95
0.322
D/E ratiox
0.883
0.943
1.038
1.067
1.101
1.248
1.317
1.251
1.441
1.596
1.689
1.317
1.174
55
11.66
Enterprise value¥B
7.299
7.481
7.092
7.120
7.197
7.775
7.434
6.656
6.118
5.849
10.35
(4.06%)
(1.60%)
41
14.97
LT debt¥B
23.79
27.02
27.51
27.67
29.90
32.97
34.79
39.68
36.93
36.36
8.100
3.99%
5.69%
55
Revenue
¥27.26B
7.98%
1.00×
Cost of revenue
¥17.03B
7.80%
0.98×
Operating expenses
¥5.673B
8.50%
1.05×
Spread over hurdle
71.22%