0.504
Revenue¥B
3.515
3.461
3.418
3.493
3.586
3.539
3.575
3.605
3.684
3.643
0.539
0.32%
0.32%
90
8.93
Revenue growth%
22.66
21.72
22.69
19.77
19.88
18.30
19.58
19.61
18.74
19.92
27.61
19.58
19.83
24
16.67
Gross margin%
10.29
13.04
11.44
11.58
14.38
15.70
15.02
13.89
16.86
19.34
22.11
15.70
14.13
88
13.93
Operating margin%
26.86
25.09
22.51
21.18
19.16
16.79
17.04
17.51
16.71
16.07
3.26
16.79
18.34
80
10.27
Net margin%
8.81
11.63
9.80
7.03
5.61
2.68
1.97
2.43
4.13
1.44
24.68
2.43
4.87
32
37.40
P/E ratio (avg)x
8.558
8.594
8.262
8.267
7.879
8.382
8.377
9.066
10.41
11.14
30.05
9.066
8.470
5
14.52
EV/EBITx
5.070
4.462
4.184
4.509
4.586
4.717
4.704
4.247
4.049
3.996
20.25
4.247
4.486
15
5.32
FCF yield (avg)%
2.29
2.89
5.42
5.00
3.95
6.41
6.63
7.72
5.10
7.16
27.82
6.63
5.26
26
3.73
FCF margin%
22.82
23.51
20.82
20.20
19.59
19.88
17.76
16.84
15.12
12.44
11.05
16.84
19.74
78
0.896
FCF / Net incomex
2.070
1.948
1.880
2.137
2.113
2.320
2.356
2.401
2.453
2.326
0.303
2.356
2.229
53
2.76
ROIC%
29.16
27.96
25.77
23.92
24.26
27.25
27.45
25.59
25.64
28.43
14.91
27.25
26.51
67
16.13
Return on equity%
0.40
0.40
0.40
1.47
0.40
3.35
2.42
4.04
3.59
1.29
26.37
3.35
1.38
36
24.16
Return on assets%
5.85
3.30
1.44
0.40
0.40
2.54
5.35
8.04
6.09
5.43
22.63
5.43
4.32
94
1.43
EPS¥
2.46
2.54
2.81
3.21
3.69
3.48
3.62
4.08
4.37
4.49
1.59
4.01%
6.72%
—
14.15
EPS growth%
7.67
5.43
4.82
2.57
1.61
0.61
0.40
2.51
5.03
5.57
26.76
2.51
3.69
85
1.04
Bookvalue per sh¥
0.94
0.93
0.95
0.84
0.81
0.73
0.72
0.77
0.76
0.79
0.58
(0.40%)
(2.65%)
—
2.15
FCF per share¥
1.42
1.61
1.54
1.44
1.57
1.59
1.63
1.82
1.98
1.99
1.96
4.83%
3.89%
—
2.23
Dividend per sh¥
1.82
1.67
1.86
1.84
1.99
2.17
2.16
2.18
2.19
2.31
0.67
3.02%
2.01%
—
29.52
Div yield (avg)%
17.77
17.41
19.65
16.89
19.35
20.03
19.61
17.34
18.87
19.98
27.87
19.61
19.11
64
28.86
Payout ratio%
14.37
14.90
17.63
18.50
17.73
19.74
20.93
21.53
21.92
21.95
28.64
21.53
19.12
24
0.460
Shares (diluted)B
0.529
0.603
0.675
0.767
0.779
0.906
0.887
0.974
0.912
1.051
0.458
6.17%
7.31%
32
24.97
Buyback yield%
12.50
15.02
14.40
13.41
14.92
15.99
17.13
16.33
15.68
16.56
22.29
16.33
15.35
78
1.484
D/E ratiox
0.457
0.481
0.507
0.500
0.502
0.432
0.446
0.430
0.383
0.344
0.961
0.430
0.451
91
1,401
Enterprise value¥M
298.9
274.1
246.7
255.3
263.5
255.8
233.2
238.7
246.3
249.2
230.0
(1.11%)
(1.93%)
49
3.098
LT debt¥B
0.509
0.537
0.551
0.605
0.672
0.606
0.672
0.608
0.631
0.610
1.390
(1.91%)
1.18%
63
Revenue
¥3.643B
0.32%
1.00×
Cost of revenue
¥1.666B
0.55%
1.02×
Operating expenses
¥759.9M
(0.33%)
0.94×
Goodwill & intangibles
13.65%
Spread over hurdle
17.14%