1.220
Revenue¥B
2.895
3.070
3.134
3.321
3.402
3.502
3.565
3.620
3.730
3.897
1.337
2.76%
3.53%
78
13.63
Revenue growth%
0.40
0.97
0.40
0.40
1.68
1.29
2.55
1.00
0.40
0.40
13.66
1.00
0.68
53
9.60
Gross margin%
29.47
29.02
28.62
30.96
33.48
34.92
34.62
36.44
38.52
36.03
25.70
36.03
34.05
22
5.87
Operating margin%
19.86
22.52
23.01
24.57
25.34
25.20
27.85
28.94
30.76
28.73
16.23
28.73
25.27
88
14.44
Net margin%
12.10
13.96
12.87
15.74
18.06
19.97
21.32
20.41
18.08
17.85
26.55
19.97
17.96
19
24.36
P/E ratio (avg)x
8.096
8.970
8.527
7.617
8.045
8.620
8.566
8.206
8.781
9.499
12.14
8.620
8.547
40
11.34
EV/EBITx
24.80
29.06
31.66
31.11
35.20
38.33
41.42
48.39
51.43
61.76
22.79
48.39
36.77
63
4.55
FCF yield (avg)%
26.88
24.76
25.80
25.28
22.72
21.02
20.91
21.31
20.52
22.67
20.19
21.02
22.69
17
22.11
FCF margin%
5.57
4.77
2.92
1.27
1.62
3.56
1.96
1.88
4.28
3.70
25.64
3.56
3.24
93
0.547
FCF / Net incomex
0.852
0.826
0.848
0.933
1.019
1.088
1.280
1.339
1.558
1.662
1.316
1.339
1.053
54
24.84
ROIC%
10.78
8.75
10.09
11.22
12.66
10.08
9.90
12.49
12.66
13.92
5.11
12.49
11.00
52
29.47
Return on equity%
8.45
7.20
10.13
12.26
11.23
10.81
10.87
10.18
11.72
10.32
27.29
10.81
10.57
27
4.06
Return on assets%
3.50
5.13
4.89
4.95
5.88
7.02
9.90
10.21
10.13
12.78
19.08
10.13
6.45
46
1.73
EPS¥
4.84
5.65
6.10
6.08
7.09
7.03
8.31
9.22
9.69
11.44
1.89
10.04%
10.03%
—
9.56
EPS growth%
14.89
15.22
13.33
12.13
10.06
10.51
12.42
14.27
12.90
14.95
18.91
12.90
13.11
62
1.74
Bookvalue per sh¥
3.08
3.26
3.59
3.35
3.58
3.59
4.12
4.57
4.51
4.90
2.67
6.50%
5.60%
—
3.60
FCF per share¥
0.66
0.65
0.72
0.68
0.67
0.67
0.70
0.76
0.73
0.66
2.30
(0.29%)
(1.04%)
—
2.69
Dividend per sh¥
0.97
0.90
0.86
0.93
0.88
0.81
0.76
0.73
0.69
0.76
0.55
(2.91%)
(3.51%)
—
18.79
Div yield (avg)%
12.53
14.68
17.46
19.69
20.71
19.57
20.55
20.71
22.94
24.22
11.64
20.71
20.12
36
4.12
Payout ratio%
24.00
24.93
22.14
22.80
22.27
24.18
25.75
27.92
30.75
31.29
24.14
27.92
24.56
90
0.513
Shares (diluted)B
1.073
1.253
1.446
1.676
1.799
1.851
2.203
2.532
2.908
3.265
0.513
12.66%
13.70%
16
23.95
Buyback yield%
25.52
26.41
28.24
28.40
28.68
27.30
29.36
31.11
29.61
26.96
28.88
29.36
28.32
47
0.795
D/E ratiox
0.237
0.228
0.232
0.264
0.299
0.338
0.377
0.377
0.393
0.399
0.972
0.377
0.319
30
3.557
Enterprise value¥B
1.079
1.146
1.038
1.078
1.078
1.087
1.124
1.208
1.309
1.371
0.849
4.92%
2.73%
82
3.108
LT debt¥B
1.521
1.676
1.956
2.245
2.381
2.371
2.506
2.924
3.295
3.418
2.212
7.50%
9.84%
78
Revenue
¥3.897B
3.53%
1.00×
Cost of revenue
¥2.013B
3.57%
1.00×
Operating expenses
¥550.1M
3.59%
1.01×
Spread over hurdle
71.14%