2.546
Revenue¥B
3.014
3.073
3.089
3.213
3.303
3.314
3.453
3.522
3.542
3.582
2.771
1.64%
1.88%
6
27.12
Revenue growth%
7.01
6.90
6.27
5.92
3.51
2.58
5.16
3.09
1.60
1.43
23.28
2.58
4.33
86
26.51
Gross margin%
17.73
20.38
22.45
20.13
18.54
19.12
20.33
22.82
23.11
20.94
13.57
20.94
20.35
73
3.92
Operating margin%
9.41
11.78
9.70
12.02
11.00
8.08
5.20
4.68
4.00
5.96
23.33
5.20
8.74
41
2.73
Net margin%
12.45
15.24
14.20
16.69
19.03
19.95
18.47
20.18
22.31
25.17
7.02
20.18
18.75
51
14.16
P/E ratio (avg)x
31.01
33.17
36.04
34.67
36.59
36.85
38.62
42.53
46.26
52.28
29.74
42.53
36.72
81
34.25
EV/EBITx
32.45
37.77
42.96
45.11
43.95
51.34
50.29
51.78
56.64
62.15
15.87
51.78
47.70
20
7.40
FCF yield (avg)%
19.77
22.74
21.78
23.29
26.17
28.84
27.17
28.46
25.88
23.81
5.03
27.17
24.84
25
11.87
FCF margin%
8.22
9.09
9.09
8.30
7.59
8.64
11.45
12.96
12.98
11.86
11.23
11.86
9.09
5
0.236
FCF / Net incomex
1.259
1.214
1.126
1.220
1.134
1.000
0.977
0.950
0.928
0.960
0.930
0.960
1.063
57
23.04
ROIC%
20.02
21.98
18.98
17.99
18.59
18.82
18.80
18.78
18.27
16.48
25.22
18.78
18.79
55
6.36
Return on equity%
19.61
17.47
16.56
18.82
21.65
23.91
21.60
18.67
19.64
19.77
6.84
19.77
19.62
7
6.72
Return on assets%
22.77
20.04
20.01
22.89
20.55
22.48
22.24
20.05
18.83
20.49
6.88
20.49
20.52
13
0.94
EPS¥
1.62
1.64
1.70
1.67
1.52
1.31
1.40
1.37
1.37
1.48
1.04
(0.53%)
(2.14%)
—
11.24
EPS growth%
5.72
6.69
4.11
3.21
5.70
7.36
9.89
11.49
8.86
11.51
17.08
9.89
7.02
92
0.80
Bookvalue per sh¥
1.79
1.97
1.85
1.85
1.90
1.94
2.21
2.38
2.59
2.79
1.68
7.99%
5.29%
—
1.35
FCF per share¥
1.92
1.87
2.06
1.98
1.92
1.90
1.80
1.65
1.72
1.91
1.36
(0.12%)
(0.95%)
—
1.22
Dividend per sh¥
0.90
0.95
0.96
0.83
0.71
0.72
0.73
0.66
0.63
0.64
0.43
(2.07%)
(4.62%)
—
17.99
Div yield (avg)%
30.22
29.32
31.20
29.76
32.37
31.49
32.51
35.11
34.87
35.40
21.95
34.87
31.93
17
22.88
Payout ratio%
13.64
15.69
15.11
14.74
13.43
13.31
15.49
15.94
17.05
15.09
4.28
15.49
15.10
74
1.132
Shares (diluted)B
1.149
1.038
0.916
0.946
0.947
0.917
0.912
0.933
0.875
0.907
1.148
(0.85%)
(1.57%)
59
3.70
Buyback yield%
22.33
24.46
24.27
26.43
23.78
24.04
21.10
19.85
21.76
19.23
25.37
21.10
23.05
20
1.405
D/E ratiox
1.535
1.565
1.438
1.391
1.232
1.177
1.060
1.012
0.903
0.800
1.777
1.012
1.204
33
0.676
Enterprise value¥B
2.592
2.860
2.859
3.163
3.713
4.390
5.213
5.844
5.731
5.975
2.743
9.98%
9.84%
70
2.368
LT debt¥B
3.045
3.025
2.928
3.000
2.962
3.037
3.472
3.565
3.632
3.417
2.162
2.90%
1.93%
29
Revenue
¥3.582B
1.88%
1.00×
Cost of revenue
¥2.358B
1.66%
0.98×
Operating expenses
¥775.6M
2.25%
1.04×
Spread over hurdle
51.56%