1.639
Revenue¥B
1.439
1.500
1.539
1.545
1.619
1.629
1.652
1.691
1.774
1.859
1.812
2.80%
3.01%
63
22.92
Revenue growth%
6.21
5.14
3.86
6.05
5.26
4.07
3.63
2.87
5.59
5.75
8.97
4.07
5.20
19
16.54
Gross margin%
6.35
3.77
5.05
5.46
4.14
3.76
3.36
2.22
2.03
0.40
24.68
2.22
3.77
83
12.83
Operating margin%
24.60
26.50
25.18
27.63
29.07
26.42
25.69
25.03
28.00
29.18
26.27
26.42
26.46
93
6.24
Net margin%
22.61
21.13
19.90
21.46
24.25
24.48
22.25
21.35
21.99
23.34
29.86
22.25
22.12
36
10.59
P/E ratio (avg)x
34.12
36.09
38.32
38.19
37.69
35.45
36.52
41.05
40.26
43.83
16.90
40.26
37.94
43
28.04
EV/EBITx
60.42
58.31
63.61
73.15
76.79
84.63
79.63
80.86
91.32
87.18
10.74
84.63
78.21
55
4.06
FCF yield (avg)%
2.14
4.81
3.03
0.40
0.40
0.40
0.65
0.40
0.40
0.40
7.19
0.40
0.40
45
28.19
FCF margin%
25.26
26.44
26.47
27.00
27.80
30.62
28.29
31.12
29.33
27.65
26.53
29.33
27.72
20
1.315
FCF / Net incomex
1.490
1.353
1.481
1.614
1.562
1.562
1.440
1.421
1.532
1.394
0.412
1.440
1.485
54
26.70
ROIC%
13.29
15.52
16.88
15.41
14.79
15.38
13.38
15.59
17.70
17.60
9.18
15.59
15.47
54
22.56
Return on equity%
29.29
28.16
30.40
31.49
31.72
31.72
31.83
30.25
30.65
28.47
16.20
30.65
30.52
38
8.63
Return on assets%
26.47
23.76
22.74
22.19
19.68
20.10
20.18
18.96
16.98
19.90
6.11
19.90
20.14
58
0.21
EPS¥
0.91
0.94
1.04
1.01
1.15
1.29
1.35
1.47
1.65
1.83
0.23
9.73%
9.22%
—
8.66
EPS growth%
7.92
5.36
2.56
4.85
5.20
6.46
7.83
9.24
7.26
6.31
27.69
7.26
6.38
52
0.41
Bookvalue per sh¥
0.24
0.26
0.23
0.23
0.22
0.20
0.21
0.21
0.21
0.18
0.57
(3.15%)
(1.49%)
—
0.58
FCF per share¥
0.64
0.76
0.90
0.93
0.93
0.91
1.05
1.14
1.23
1.45
0.24
9.38%
10.43%
—
0.32
Dividend per sh¥
0.23
0.20
0.20
0.17
0.18
0.18
0.19
0.18
0.16
0.17
0.59
(0.80%)
(3.77%)
—
6.25
Div yield (avg)%
6.42
8.34
5.90
6.69
6.46
5.03
6.03
4.27
6.87
4.04
21.13
5.03
6.22
53
9.93
Payout ratio%
22.64
25.47
25.90
23.50
21.12
23.43
23.97
25.99
27.77
27.66
8.85
25.99
24.72
20
1.903
Shares (diluted)B
3.473
3.695
4.229
4.577
4.558
5.249
6.141
6.543
6.633
6.574
1.860
7.60%
7.49%
40
21.88
Buyback yield%
6.07
4.94
5.98
3.61
4.93
7.10
7.15
8.66
11.12
12.36
18.93
8.66
6.58
93
0.296
D/E ratiox
1.175
1.093
1.077
1.084
1.194
1.304
1.504
1.537
1.563
1.802
0.862
1.537
1.249
31
0.092
Enterprise value¥B
1.166
1.180
1.351
1.260
1.423
1.412
1.394
1.566
1.612
1.676
1.586
3.33%
3.17%
59
1.029
LT debt¥B
0.518
0.549
0.522
0.475
0.436
0.469
0.440
0.450
0.448
0.430
1.112
(0.27%)
(3.05%)
34
Revenue
¥1.859B
3.01%
1.00×
Cost of revenue
¥1.174B
2.82%
0.98×
Operating expenses
¥425.1M
3.29%
1.03×
Spread over hurdle
11.06%