1.243
Revenue¥B
2.594
2.569
2.636
2.710
2.763
2.746
2.768
2.836
2.797
2.775
1.391
0.09%
0.59%
84
28.21
Revenue growth%
19.89
22.43
19.66
17.45
15.38
14.31
16.36
17.04
15.29
15.43
28.53
15.43
16.70
68
29.40
Gross margin%
19.79
17.36
20.35
20.99
23.81
22.20
22.19
23.48
20.98
23.65
12.99
22.20
21.59
56
5.61
Operating margin%
12.76
15.22
16.33
16.16
17.52
18.08
15.83
15.76
18.05
18.05
13.75
18.05
16.24
19
18.36
Net margin%
17.71
19.79
21.72
23.80
22.47
22.79
23.25
20.40
18.86
20.20
20.03
20.40
21.06
88
8.750
P/E ratio (avg)x
26.88
31.02
33.48
35.06
40.78
43.73
51.59
56.72
61.52
71.17
15.30
56.72
42.25
6
28.00
EV/EBITx
11.30
10.41
9.462
8.572
9.489
10.05
10.22
11.39
10.50
11.29
34.07
10.50
10.31
78
26.57
FCF yield (avg)%
18.62
16.42
15.44
12.71
13.10
11.43
12.75
14.81
14.39
16.45
16.60
14.39
14.60
56
14.89
FCF margin%
28.60
25.78
26.44
23.98
24.51
22.78
25.15
23.45
23.71
25.44
8.22
23.71
24.83
25
1.559
FCF / Net incomex
0.411
0.403
0.472
0.483
0.489
0.544
0.535
0.525
0.557
0.625
0.481
0.544
0.507
61
6.78
ROIC%
8.76
10.47
12.11
13.68
13.01
13.46
13.39
12.88
13.60
16.25
14.69
13.46
13.20
87
21.10
Return on equity%
8.43
5.81
8.71
11.54
11.96
11.89
12.68
15.06
13.55
11.08
17.54
12.68
11.72
40
3.18
Return on assets%
22.51
19.98
18.61
19.31
17.17
18.54
20.98
18.21
15.39
14.67
5.19
18.21
18.58
12
1.02
EPS¥
1.30
1.37
1.23
1.06
1.01
1.08
1.12
1.11
1.05
0.92
1.05
(1.66%)
(3.41%)
—
14.30
EPS growth%
14.13
16.08
13.58
13.25
14.27
11.60
8.85
10.36
9.90
11.15
3.54
10.36
12.43
72
0.44
Bookvalue per sh¥
0.43
0.46
0.46
0.48
0.45
0.43
0.43
0.48
0.46
0.50
1.35
1.89%
2.01%
—
0.42
FCF per share¥
2.06
1.98
2.04
2.07
2.24
2.41
2.65
2.65
2.96
3.21
1.41
7.46%
4.85%
—
0.41
Dividend per sh¥
0.66
0.61
0.57
0.53
0.47
0.47
0.49
0.49
0.47
0.43
1.06
(1.82%)
(4.61%)
—
6.93
Div yield (avg)%
5.69
3.24
1.74
1.16
1.65
4.19
3.97
6.20
3.36
5.22
16.64
4.19
3.67
48
24.27
Payout ratio%
32.75
29.82
28.57
28.32
27.72
29.68
30.79
29.12
27.86
25.55
10.82
29.12
28.85
80
0.932
Shares (diluted)B
1.226
1.392
1.344
1.439
1.527
1.686
1.940
1.946
2.113
2.069
0.916
6.27%
6.33%
38
4.95
Buyback yield%
13.34
14.08
12.34
15.23
15.50
18.14
16.30
17.60
14.61
11.70
21.55
16.30
14.92
18
1.058
D/E ratiox
0.146
0.158
0.167
0.150
0.143
0.151
0.153
0.168
0.175
0.155
0.508
0.155
0.154
50
0.326
Enterprise value¥B
1.230
1.051
1.097
0.953
0.970
0.984
0.880
0.919
0.968
0.888
0.898
(1.76%)
(2.44%)
50
0.457
LT debt¥B
0.780
0.723
0.691
0.686
0.590
0.547
0.532
0.467
0.412
0.373
1.134
(8.75%)
(8.15%)
66
Revenue
¥2.775B
0.59%
1.00×
Cost of revenue
¥1.628B
0.87%
1.03×
Operating expenses
¥619.7M
0.18%
0.96×
Goodwill & intangibles
15.70%
Spread over hurdle
24.09%