1.652
Revenue¥B
3.115
3.089
3.168
3.236
3.314
3.247
3.224
3.288
3.334
3.262
1.829
(0.31%)
0.40%
76
20.03
Revenue growth%
17.24
17.54
15.23
17.13
16.97
18.57
15.68
14.15
12.65
13.83
6.81
14.15
16.33
81
15.31
Gross margin%
21.80
19.99
20.60
23.51
24.29
22.56
21.67
22.96
23.75
25.78
8.20
22.96
22.76
54
18.46
Operating margin%
17.82
17.96
17.59
18.57
15.90
14.43
13.14
13.32
14.65
13.25
18.22
13.32
15.28
28
6.55
Net margin%
22.15
22.39
23.49
25.78
28.04
28.57
26.82
25.48
25.40
27.85
27.16
26.82
25.63
81
16.66
P/E ratio (avg)x
25.39
22.50
24.33
21.06
22.50
23.53
22.69
22.02
19.64
20.00
16.60
22.02
22.50
19
31.65
EV/EBITx
26.48
27.93
29.49
34.29
39.80
38.74
45.98
54.11
54.10
61.43
19.68
54.10
39.27
16
5.65
FCF yield (avg)%
8.20
9.68
10.71
11.62
11.40
11.01
11.56
11.63
9.87
9.43
10.28
11.01
10.86
29
10.90
FCF margin%
9.33
8.37
7.23
9.22
11.37
13.05
15.68
17.64
19.97
20.11
13.18
17.64
12.21
7
0.845
FCF / Net incomex
1.450
1.416
1.419
1.453
1.745
1.729
1.720
1.807
1.912
2.093
1.424
1.807
1.724
14
5.19
ROIC%
10.41
13.02
16.00
14.41
14.57
15.28
17.45
16.93
19.75
19.05
4.19
17.45
15.64
65
24.26
Return on equity%
30.93
32.91
34.20
35.20
33.29
33.11
34.64
33.76
35.08
33.45
2.68
33.76
33.60
75
19.16
Return on assets%
20.24
21.81
20.11
18.49
18.56
16.83
17.58
17.27
19.12
21.97
19.41
17.58
18.84
58
0.75
EPS¥
1.04
1.06
0.96
1.05
1.04
1.05
1.02
0.97
1.02
1.10
0.80
1.12%
0.64%
—
21.20
EPS growth%
21.52
19.38
20.43
17.54
18.95
21.15
24.12
24.01
23.42
22.57
17.02
23.42
21.34
77
1.36
Bookvalue per sh¥
0.50
0.52
0.54
0.48
0.48
0.51
0.53
0.56
0.55
0.62
1.07
5.14%
1.36%
—
0.26
FCF per share¥
0.44
0.45
0.44
0.49
0.53
0.59
0.56
0.51
0.48
0.54
1.50
0.28%
1.99%
—
1.12
Dividend per sh¥
0.41
0.46
0.50
0.47
0.50
0.47
0.48
0.53
0.61
0.69
0.40
6.67%
6.61%
—
23.29
Div yield (avg)%
7.12
8.32
5.58
3.23
5.19
5.80
6.17
5.77
6.08
3.11
27.06
5.80
5.79
88
17.70
Payout ratio%
26.51
26.34
26.05
25.69
24.93
24.61
24.43
26.80
23.93
25.42
15.69
24.61
25.55
93
1.024
Shares (diluted)B
1.507
1.696
1.689
1.700
1.795
1.873
2.106
2.437
2.907
2.942
1.032
10.38%
6.94%
32
19.49
Buyback yield%
3.76
2.50
4.30
3.28
1.25
0.43
2.36
3.63
3.93
4.52
19.72
3.63
3.45
30
1.473
D/E ratiox
1.504
1.636
1.662
1.722
1.724
1.894
1.917
1.997
2.086
2.137
0.688
1.997
1.809
36
2,406
Enterprise value¥M
216.6
213.9
209.5
228.3
251.3
245.5
240.3
236.4
279.9
301.8
846.0
3.73%
3.01%
27
2.057
LT debt¥B
4.057
3.907
4.665
4.820
5.429
5.993
6.138
6.306
6.471
6.391
0.403
3.32%
5.37%
6
Revenue
¥3.262B
0.40%
1.00×
Cost of revenue
¥2.283B
0.40%
1.00×
Operating expenses
¥348.9M
(0.67%)
0.90×
Cash and investments
18.40%
Spread over hurdle
22.51%