2.521
Revenue¥B
4.177
4.249
4.330
4.286
4.397
4.404
4.416
4.381
4.427
4.451
2.711
0.25%
0.67%
85
17.84
Revenue growth%
21.05
23.43
22.92
23.95
25.23
24.42
21.69
24.64
24.97
26.73
9.59
24.64
24.18
23
15.03
Gross margin%
28.68
30.67
32.31
33.27
33.52
33.20
30.75
27.92
27.73
30.12
19.65
30.12
30.71
43
21.23
Operating margin%
2.82
0.40
0.40
0.40
3.37
1.97
3.70
6.01
6.88
4.79
7.62
4.79
3.10
7
25.74
Net margin%
27.72
26.27
23.77
24.21
21.42
19.65
17.11
18.63
18.11
16.31
28.63
18.11
20.53
44
19.56
P/E ratio (avg)x
33.69
31.65
35.57
39.96
40.86
45.52
42.27
40.05
41.85
44.25
33.08
42.27
40.46
50
36.40
EV/EBITx
31.34
30.41
30.11
26.74
26.42
29.65
29.28
31.57
30.78
30.94
9.066
30.78
30.26
51
9.69
FCF yield (avg)%
20.16
17.65
15.28
13.40
11.29
11.25
10.63
10.93
11.68
13.83
17.55
11.25
12.54
31
24.51
FCF margin%
18.21
18.05
15.75
18.35
20.43
17.63
17.27
19.75
20.79
21.77
17.68
19.75
18.28
34
0.285
FCF / Net incomex
0.451
0.425
0.423
0.451
0.461
0.479
0.416
0.426
0.386
0.348
1.697
0.416
0.426
79
14.18
ROIC%
4.79
2.29
4.65
2.39
5.32
2.59
4.44
5.95
8.29
10.89
5.28
5.95
4.72
72
7.16
Return on equity%
4.85
6.96
4.91
4.54
3.32
4.95
7.05
8.96
8.53
7.00
4.88
7.05
5.95
82
20.72
Return on assets%
18.65
21.48
23.21
20.40
22.44
20.19
18.06
16.32
18.11
21.06
12.52
18.11
20.30
23
0.63
EPS¥
0.35
0.35
0.39
0.41
0.47
0.53
0.53
0.51
0.59
0.64
0.64
6.10%
5.66%
—
24.36
EPS growth%
3.61
3.90
4.97
3.28
2.16
0.40
0.40
2.89
0.40
0.40
28.36
0.40
2.53
90
0.46
Bookvalue per sh¥
0.53
0.50
0.46
0.50
0.46
0.43
0.49
0.55
0.59
0.57
0.56
4.13%
1.77%
—
0.52
FCF per share¥
0.63
0.59
0.63
0.66
0.70
0.71
0.70
0.76
0.75
0.74
0.64
0.94%
2.14%
—
0.23
Dividend per sh¥
0.49
0.44
0.46
0.46
0.50
0.55
0.57
0.58
0.60
0.55
0.33
1.66%
1.27%
—
21.59
Div yield (avg)%
7.91
7.63
9.80
9.88
12.69
11.56
13.02
11.65
10.27
8.32
8.02
11.56
10.07
52
7.80
Payout ratio%
4.63
2.59
5.55
5.40
3.84
1.71
1.32
0.40
0.40
0.40
13.72
0.40
2.15
48
2.889
Shares (diluted)B
2.551
2.488
2.628
2.674
2.745
3.056
2.848
2.823
2.834
3.143
2.802
2.75%
1.74%
45
24.44
Buyback yield%
16.35
15.22
13.43
16.06
15.04
14.03
11.28
12.31
11.49
13.83
15.96
12.31
13.93
7
1.158
D/E ratiox
1.957
1.998
2.186
2.484
2.757
2.784
2.520
2.587
2.749
2.792
1.356
2.749
2.553
68
2.334
Enterprise value¥B
4.894
4.890
4.796
4.722
4.995
5.558
5.448
5.633
6.484
6.550
1.973
5.57%
2.57%
77
3.891
LT debt¥B
2.109
2.319
2.626
2.907
3.410
3.694
4.128
4.569
4.972
4.797
0.435
7.06%
8.74%
70
Revenue
¥4.451B
0.67%
1.00×
Cost of revenue
¥2.563B
0.55%
0.99×
Operating expenses
¥1.055B
0.71%
1.00×
Spread over hurdle
26.24%