0.142
Revenue¥B
1.505
1.522
1.564
1.577
1.592
1.576
1.595
1.603
1.574
1.575
0.155
(0.22%)
0.27%
24
15.98
Revenue growth%
20.51
23.31
24.51
21.95
23.80
23.70
23.79
21.12
18.50
18.81
21.36
21.12
22.63
47
6.91
Gross margin%
6.55
8.99
7.86
10.73
11.74
12.05
11.39
8.81
10.72
13.63
25.18
11.39
10.72
59
10.61
Operating margin%
20.39
19.52
22.20
23.56
25.25
23.34
23.51
25.63
26.05
25.49
16.68
25.49
23.54
22
25.83
Net margin%
10.94
9.19
9.90
12.36
14.49
12.67
12.41
9.51
10.92
12.63
10.31
12.41
11.65
88
19.49
P/E ratio (avg)x
46.15
54.63
64.51
71.93
81.24
95.93
98.30
112.0
132.6
151.6
6.038
112.0
88.58
29
11.97
EV/EBITx
15.43
16.25
14.77
15.34
16.51
17.76
16.00
17.50
15.56
13.79
32.07
16.00
15.78
65
23.88
FCF yield (avg)%
31.13
30.47
28.24
28.01
26.38
23.90
26.59
25.53
23.36
22.36
3.21
23.90
26.49
80
16.23
FCF margin%
26.46
26.85
27.44
27.98
28.66
28.23
29.05
29.84
26.96
27.11
12.58
28.23
27.71
38
0.911
FCF / Net incomex
1.861
2.149
2.155
2.188
2.121
2.077
2.144
2.425
2.482
2.795
1.378
2.425
2.152
88
7.91
ROIC%
21.92
20.12
19.82
20.25
21.04
23.70
25.66
24.46
22.19
20.52
5.04
23.70
21.48
70
19.28
Return on equity%
24.37
26.88
25.51
24.00
26.87
29.27
31.76
29.81
28.61
25.83
12.62
29.27
26.87
27
3.82
Return on assets%
5.63
8.17
6.95
5.10
3.92
6.23
4.84
6.82
9.15
8.59
13.17
6.82
6.53
26
0.51
EPS¥
0.21
0.23
0.24
0.25
0.25
0.26
0.29
0.32
0.37
0.42
0.54
10.72%
7.99%
—
11.39
EPS growth%
15.22
15.80
15.62
13.00
13.94
14.72
15.59
13.94
14.16
13.37
2.37
14.16
14.44
49
0.16
Bookvalue per sh¥
0.49
0.54
0.55
0.61
0.59
0.63
0.55
0.54
0.52
0.54
0.31
(1.87%)
1.69%
—
0.54
FCF per share¥
0.21
0.20
0.18
0.21
0.21
0.23
0.25
0.28
0.29
0.29
0.39
7.00%
3.49%
—
0.38
Dividend per sh¥
0.40
0.39
0.39
0.37
0.39
0.39
0.34
0.32
0.35
0.34
0.36
(2.57%)
(1.43%)
—
29.38
Div yield (avg)%
3.21
2.43
1.40
4.03
3.29
1.90
3.18
2.97
2.19
4.71
21.75
2.97
3.08
85
8.42
Payout ratio%
29.59
26.81
27.67
27.86
26.18
28.60
28.72
25.77
24.61
23.95
19.93
25.77
27.24
80
2.267
Shares (diluted)B
1.599
1.674
1.765
1.815
1.766
1.676
1.782
1.605
1.601
1.432
2.311
(4.11%)
(2.69%)
55
10.99
Buyback yield%
11.17
11.35
13.65
11.78
10.99
10.28
11.37
9.35
9.95
11.48
16.76
10.28
11.26
75
1.585
D/E ratiox
0.246
0.225
0.227
0.217
0.204
0.231
0.223
0.237
0.258
0.240
0.280
0.237
0.229
42
0.907
Enterprise value¥B
1.447
1.493
1.404
1.417
1.328
1.326
1.437
1.611
1.519
1.445
0.320
1.71%
0.79%
87
394.3
LT debt¥M
381.3
369.1
339.9
343.6
341.5
357.6
351.7
311.4
276.5
238.1
479.6
(6.96%)
(5.32%)
39
Revenue
¥1.575B
0.27%
1.00×
Cost of revenue
¥767.6M
0.08%
0.98×
Operating expenses
¥357.2M
0.31%
1.00×
Spread over hurdle
86.42%