0.424
Revenue¥B
1.536
1.568
1.587
1.602
1.628
1.684
1.707
1.724
1.734
1.811
0.446
2.15%
1.93%
57
25.05
Revenue growth%
20.87
18.09
20.99
21.36
18.89
19.98
17.35
15.33
13.82
16.19
7.90
16.19
18.49
69
28.47
Gross margin%
13.33
11.70
12.59
15.52
16.02
17.01
14.23
16.88
15.95
14.98
8.57
15.95
15.25
46
27.11
Operating margin%
8.74
5.85
7.51
8.80
6.57
5.20
4.59
7.22
7.81
5.30
14.18
5.30
6.89
75
18.61
Net margin%
25.59
27.12
24.36
22.53
21.00
21.88
19.21
18.73
18.39
17.21
7.89
18.73
21.44
60
30.38
P/E ratio (avg)x
14.85
14.58
12.99
13.37
11.38
9.878
10.73
10.32
8.937
9.601
12.60
9.878
11.05
72
31.15
EV/EBITx
44.34
46.24
45.27
45.85
47.73
45.46
44.13
49.15
55.05
55.03
20.71
49.15
46.04
14
26.55
FCF yield (avg)%
5.99
3.44
5.03
4.51
6.32
8.64
7.77
7.75
5.35
6.33
16.22
7.75
6.16
95
22.45
FCF margin%
13.60
12.39
10.70
8.17
8.71
8.16
6.54
5.43
2.76
2.02
5.25
5.43
8.17
71
1.093
FCF / Net incomex
0.537
0.533
0.499
0.569
0.595
0.609
0.683
0.650
0.651
0.624
1.728
0.650
0.602
76
8.25
ROIC%
33.81
33.28
31.55
30.02
32.79
33.60
35.73
38.18
35.35
36.75
29.06
35.73
33.70
89
7.40
Return on equity%
7.52
7.19
9.19
8.36
10.75
8.13
10.08
11.48
13.77
13.01
5.29
11.48
9.64
54
17.73
Return on assets%
9.11
9.87
12.08
12.81
11.02
10.71
11.94
14.42
16.95
15.93
11.14
14.42
12.01
20
1.39
EPS¥
1.84
1.80
1.79
1.99
1.98
2.14
2.06
1.88
1.79
1.60
1.52
(4.17%)
(2.31%)
—
9.39
EPS growth%
10.82
8.94
10.69
9.17
7.27
7.84
5.38
4.29
5.33
7.05
6.13
5.38
7.55
92
1.37
Bookvalue per sh¥
2.14
2.03
2.17
1.94
2.10
1.93
1.70
1.64
1.44
1.54
1.03
(5.99%)
(3.19%)
—
1.38
FCF per share¥
0.78
0.84
0.86
0.86
0.81
0.86
0.86
0.88
0.90
0.82
0.85
0.21%
1.46%
—
1.37
Dividend per sh¥
0.80
0.77
0.71
0.67
0.74
0.69
0.78
0.75
0.81
0.72
2.10
(0.49%)
(1.45%)
—
13.42
Div yield (avg)%
19.82
20.19
22.78
23.20
20.85
23.12
21.12
20.80
19.95
19.09
5.38
20.80
20.82
35
8.90
Payout ratio%
12.58
15.26
13.73
14.80
17.44
18.56
20.49
18.16
15.28
13.44
7.31
18.16
15.27
37
327.6
Shares (diluted)M
363.1
385.6
413.5
472.9
460.8
453.0
520.7
508.7
513.6
546.7
325.2
3.48%
5.80%
13
6.68
Buyback yield%
18.58
18.46
18.69
20.37
20.45
22.72
21.51
20.84
23.22
23.34
18.78
22.72
20.65
50
1.588
D/E ratiox
1.814
1.786
1.829
2.099
2.435
2.292
2.207
2.455
2.676
2.680
1.193
2.455
2.250
73
0.328
Enterprise value¥B
0.528
0.562
0.584
0.634
0.602
0.657
0.698
0.810
0.895
1.010
0.929
10.91%
6.62%
61
0.752
LT debt¥B
1.226
1.121
1.008
0.888
0.820
0.751
0.812
0.814
0.779
0.805
0.377
(0.36%)
(4.79%)
24
Revenue
¥1.811B
1.93%
1.00×
Cost of revenue
¥1.268B
1.93%
1.00×
Operating expenses
¥243.1M
1.53%
0.96×
Spread over hurdle
(1.76%)