1.915
Revenue¥B
1.663
1.719
1.745
1.735
1.750
1.795
1.859
1.919
1.935
2.014
2.095
2.84%
2.04%
8
11.58
Revenue growth%
18.71
17.52
18.16
19.14
17.85
18.34
17.77
20.64
17.92
18.98
12.08
18.34
18.25
94
29.75
Gross margin%
7.55
6.66
4.02
4.77
7.67
6.14
3.42
5.70
7.15
4.64
14.11
5.70
5.92
46
21.31
Operating margin%
6.79
9.27
12.00
14.01
13.91
15.62
16.71
19.45
17.40
17.57
28.65
17.40
14.81
11
10.87
Net margin%
9.31
6.58
5.49
7.94
8.74
6.47
7.91
5.49
7.91
6.93
9.72
6.93
7.42
79
27.75
P/E ratio (avg)x
4.161
4.254
3.669
3.878
3.560
3.179
2.739
2.532
2.772
2.964
34.31
2.772
3.369
92
11.65
EV/EBITx
9.259
9.511
11.10
11.31
11.71
11.01
11.47
11.34
10.69
12.24
22.59
11.34
11.21
84
20.19
FCF yield (avg)%
22.90
23.89
23.98
22.84
21.67
19.38
19.74
21.52
18.66
18.65
15.00
19.38
21.60
71
12.01
FCF margin%
3.91
4.29
4.03
6.30
9.04
11.70
10.15
12.58
14.48
17.47
14.60
12.58
9.60
23
1.771
FCF / Net incomex
0.367
0.368
0.399
0.424
0.379
0.370
0.357
0.320
0.291
0.291
0.614
0.320
0.368
30
19.36
ROIC%
25.25
25.46
22.52
22.58
21.86
22.35
24.39
21.71
19.05
16.72
9.42
21.71
22.44
25
23.67
Return on equity%
33.33
31.98
31.50
32.09
34.66
35.88
37.91
39.14
39.16
38.84
26.55
38.84
35.27
84
3.14
Return on assets%
30.31
29.24
29.13
27.68
29.20
27.98
30.96
30.06
32.12
32.50
18.73
30.96
29.65
19
2.05
EPS¥
1.38
1.51
1.44
1.26
1.32
1.42
1.49
1.53
1.49
1.30
2.23
(0.26%)
(0.44%)
—
2.22
EPS growth%
25.64
22.73
23.56
24.38
22.05
22.81
20.21
18.53
20.81
18.36
29.64
20.21
22.39
8
0.99
Bookvalue per sh¥
1.69
1.56
1.41
1.46
1.39
1.40
1.25
1.27
1.23
1.22
0.71
(2.59%)
(2.55%)
—
1.92
FCF per share¥
0.74
0.78
0.73
0.70
0.73
0.71
0.80
0.81
0.84
0.84
2.34
2.85%
0.82%
—
0.70
Dividend per sh¥
1.75
1.76
1.74
1.92
1.91
2.07
1.95
1.88
1.73
1.65
1.46
(2.91%)
(1.62%)
—
7.27
Div yield (avg)%
13.62
10.70
13.09
12.27
12.50
14.51
12.60
13.02
10.82
12.51
19.93
12.60
12.56
86
20.96
Payout ratio%
1.12
1.61
0.51
0.40
2.34
0.40
3.30
2.81
0.43
1.47
11.17
1.47
1.30
67
0.825
Shares (diluted)B
0.613
0.686
0.704
0.775
0.744
0.827
0.884
0.987
1.072
0.997
0.822
6.01%
4.19%
66
5.24
Buyback yield%
22.78
22.87
24.32
22.59
21.47
21.10
22.72
23.11
24.72
26.04
20.39
23.11
22.82
46
0.574
D/E ratiox
0.517
0.543
0.581
0.664
0.640
0.663
0.626
0.595
0.600
0.650
0.493
0.626
0.613
92
2.347
Enterprise value¥B
0.996
1.011
0.889
0.907
0.844
0.751
0.711
0.711
0.735
0.637
1.489
(5.47%)
(4.86%)
10
0.652
LT debt¥B
3.123
3.161
3.490
3.775
3.562
3.637
3.873
4.306
4.274
4.486
2.162
4.72%
4.78%
38
Revenue
¥2.014B
2.04%
1.00×
Cost of revenue
¥1.410B
2.04%
1.00×
Operating expenses
¥379.9M
1.72%
0.97×
Spread over hurdle
(3.73%)