0.828
Revenue¥B
1.124
1.142
1.167
1.162
1.149
1.167
1.184
1.187
1.195
1.213
0.894
1.10%
0.95%
64
18.86
Revenue growth%
33.46
32.46
32.90
31.54
33.95
33.70
35.47
37.57
36.68
39.24
25.38
36.68
33.82
88
9.15
Gross margin%
2.73
3.67
0.71
0.40
3.18
4.80
2.49
1.64
2.76
3.08
18.06
2.76
2.74
36
9.16
Operating margin%
24.39
22.49
22.91
20.51
20.09
18.47
18.20
20.63
18.81
21.74
11.97
18.81
20.57
51
8.91
Net margin%
31.60
29.72
29.56
28.18
27.02
29.74
30.67
32.83
31.73
32.14
22.04
31.73
30.20
48
34.25
P/E ratio (avg)x
11.79
12.28
12.10
11.74
11.38
12.04
13.43
13.02
14.84
14.98
35.72
13.43
12.19
7
24.35
EV/EBITx
9.632
9.021
8.487
9.258
9.082
9.527
9.092
9.059
9.562
9.386
35.24
9.386
9.175
10
8.87
FCF yield (avg)%
10.46
12.54
12.18
10.42
8.73
9.28
9.23
9.08
12.06
10.71
23.33
9.28
10.44
37
18.53
FCF margin%
16.67
17.48
15.17
12.42
12.15
10.61
10.07
10.11
8.04
8.78
11.86
10.07
11.38
55
1.166
FCF / Net incomex
0.238
0.224
0.244
0.215
0.203
0.178
0.176
0.193
0.205
0.212
1.187
0.193
0.209
14
24.26
ROIC%
15.44
18.43
17.43
15.94
17.50
18.50
18.41
15.66
15.25
13.13
14.61
15.66
16.68
80
27.32
Return on equity%
24.37
21.38
21.55
20.12
19.02
16.14
17.49
16.32
16.43
15.03
14.16
16.32
18.26
52
11.13
Return on assets%
11.16
10.74
12.86
13.18
14.01
14.32
17.13
19.29
17.84
17.49
20.41
17.49
14.16
41
0.73
EPS¥
0.61
0.68
0.80
0.94
0.97
1.00
1.11
1.14
1.09
1.19
0.75
4.19%
7.30%
—
17.42
EPS growth%
25.11
24.28
22.25
24.17
22.87
21.52
18.91
16.01
15.26
14.45
5.11
16.01
21.89
5
0.96
Bookvalue per sh¥
0.48
0.48
0.43
0.46
0.49
0.46
0.40
0.44
0.44
0.41
0.65
(3.47%)
(1.54%)
—
0.25
FCF per share¥
0.41
0.43
0.46
0.45
0.46
0.45
0.48
0.54
0.62
0.60
0.92
5.80%
4.77%
—
0.77
Dividend per sh¥
1.54
1.44
1.53
1.60
1.82
2.05
2.11
2.17
2.09
2.08
1.29
2.67%
3.83%
—
4.66
Div yield (avg)%
29.28
31.87
33.48
33.46
30.68
32.62
32.44
29.87
29.73
26.85
20.33
29.87
31.28
49
17.04
Payout ratio%
25.74
23.83
23.82
20.98
19.56
20.45
22.10
19.83
19.76
22.71
20.49
20.45
21.54
93
0.631
Shares (diluted)B
0.673
0.708
0.778
0.869
0.882
0.927
1.071
1.113
1.098
1.268
0.643
7.53%
7.93%
47
9.41
Buyback yield%
14.38
14.47
15.33
16.23
13.86
13.21
15.69
13.46
12.92
13.50
20.96
13.46
14.12
20
1.142
D/E ratiox
0.665
0.703
0.648
0.664
0.679
0.630
0.563
0.591
0.552
0.538
1.035
0.563
0.639
20
0.289
Enterprise value¥B
2.038
1.991
2.025
2.114
2.491
2.500
2.820
2.885
2.800
3.028
0.882
3.98%
4.01%
34
0.352
LT debt¥B
2.002
2.392
2.301
2.560
2.520
2.664
2.901
3.022
3.336
3.981
0.718
9.58%
8.51%
48
Revenue
¥1.213B
0.95%
1.00×
Cost of revenue
¥738.9M
1.26%
1.03×
Operating expenses
¥202.3M
0.85%
0.99×
Goodwill & intangibles
17.83%
Spread over hurdle
10.72%