1.041
Revenue¥B
1.361
1.395
1.421
1.447
1.507
1.571
1.642
1.682
1.762
1.841
1.124
4.08%
3.24%
6
27.94
Revenue growth%
0.40
2.92
0.40
0.40
0.40
0.85
1.25
1.13
3.50
1.39
26.15
1.25
0.99
66
14.97
Gross margin%
16.88
17.97
17.67
16.72
18.56
16.00
13.47
12.07
13.08
14.01
3.91
13.47
16.36
14
2.18
Operating margin%
32.41
30.35
29.17
31.51
29.21
28.87
29.75
31.23
30.29
29.33
9.08
29.75
30.02
56
22.45
Net margin%
15.05
15.54
12.56
12.79
15.47
16.65
14.81
16.60
19.45
21.40
27.99
16.65
15.51
17
33.00
P/E ratio (avg)x
22.15
19.41
20.80
22.72
24.78
25.59
26.46
25.66
22.51
24.84
9.331
25.59
23.75
43
24.36
EV/EBITx
8.518
8.954
7.940
7.072
7.171
6.920
7.355
6.668
6.795
7.267
14.13
6.920
7.219
43
26.34
FCF yield (avg)%
10.84
8.48
10.03
9.40
7.40
5.33
7.61
8.88
5.97
4.24
28.10
5.97
8.04
94
28.41
FCF margin%
18.22
19.38
21.00
23.11
21.27
20.41
20.38
22.67
20.65
20.37
26.59
20.41
20.53
51
0.487
FCF / Net incomex
1.010
0.908
0.947
0.983
0.919
0.952
0.983
0.966
1.067
1.044
0.575
0.983
0.974
82
19.92
ROIC%
12.10
11.21
12.08
11.77
9.26
10.85
12.90
13.72
12.40
11.86
13.42
12.40
11.97
67
26.30
Return on equity%
9.10
6.36
3.71
2.81
4.51
5.80
7.80
9.82
12.60
11.87
15.84
9.82
7.08
22
10.49
Return on assets%
24.51
24.99
27.48
25.09
24.22
27.06
26.19
25.75
28.44
26.04
21.80
26.19
25.90
32
0.39
EPS¥
0.42
0.37
0.38
0.34
0.31
0.32
0.35
0.33
0.37
0.34
0.41
1.93%
(2.13%)
—
26.72
EPS growth%
1.39
0.40
0.54
0.40
3.10
4.12
1.92
0.40
0.49
0.40
15.67
0.49
0.51
84
0.29
Bookvalue per sh¥
0.12
0.12
0.12
0.11
0.10
0.10
0.09
0.08
0.08
0.07
0.43
(5.99%)
(4.97%)
—
0.40
FCF per share¥
0.35
0.34
0.31
0.29
0.32
0.35
0.32
0.30
0.32
0.32
0.12
0.43%
0.10%
—
0.13
Dividend per sh¥
0.79
0.80
0.90
1.03
1.23
1.27
1.26
1.41
1.66
1.77
0.49
7.65%
10.33%
—
8.83
Div yield (avg)%
5.58
6.80
5.92
7.66
6.98
8.62
9.16
8.91
10.74
9.74
12.42
9.16
8.14
14
11.13
Payout ratio%
16.87
16.58
14.00
15.95
15.81
17.62
19.01
19.31
17.18
18.78
12.73
18.78
17.02
18
1.352
Shares (diluted)B
2.079
2.402
2.435
2.889
3.349
3.820
4.247
5.005
6.009
6.699
1.337
14.87%
12.94%
15
16.87
Buyback yield%
16.10
16.75
14.70
12.75
12.28
9.49
11.59
8.97
8.92
11.23
22.58
9.49
11.94
84
1.268
D/E ratiox
0.878
0.936
0.965
1.005
1.168
1.243
1.279
1.362
1.538
1.475
0.991
1.362
1.206
38
1.118
Enterprise value¥B
1.573
1.762
1.716
1.884
2.186
2.243
2.329
2.723
2.673
3.037
0.658
6.80%
7.81%
88
0.176
LT debt¥B
0.926
1.072
1.216
1.322
1.379
1.558
1.756
1.841
1.878
1.913
0.429
6.77%
9.07%
94
Revenue
¥1.841B
3.24%
1.00×
Cost of revenue
¥1.157B
2.88%
0.97×
Operating expenses
¥272.3M
3.78%
1.05×
Spread over hurdle
15.04%