2.249
Revenue¥B
3.138
3.124
3.171
3.213
3.263
3.323
3.397
3.329
3.372
3.325
2.504
0.38%
0.46%
8
28.78
Revenue growth%
14.51
12.09
13.69
15.36
17.66
17.81
17.00
16.10
15.37
18.15
18.90
17.00
15.74
47
20.73
Gross margin%
4.51
6.06
4.53
4.01
4.02
1.52
3.00
1.93
4.91
3.21
3.35
3.00
4.01
59
15.73
Operating margin%
11.20
13.99
16.22
14.51
17.29
19.65
21.83
22.46
24.59
22.41
4.35
22.41
18.47
86
23.19
Net margin%
15.20
12.27
13.12
15.12
15.97
13.55
10.79
8.89
8.70
9.40
14.31
9.40
12.70
39
28.06
P/E ratio (avg)x
33.88
34.43
33.45
37.06
39.80
37.06
38.59
42.61
43.60
47.85
17.29
42.61
37.83
25
14.64
EV/EBITx
15.21
15.66
15.42
16.70
18.65
20.02
22.66
26.49
31.49
31.78
31.75
26.49
19.33
37
11.63
FCF yield (avg)%
21.40
20.11
21.53
22.77
21.69
21.27
20.24
21.58
22.58
22.99
8.76
21.58
21.55
7
8.93
FCF margin%
11.65
11.71
9.87
7.52
8.12
10.88
9.57
11.44
13.19
10.56
23.03
10.88
10.72
48
0.844
FCF / Net incomex
0.148
0.150
0.133
0.138
0.128
0.133
0.118
0.105
0.096
0.088
1.212
0.105
0.130
40
10.45
ROIC%
18.81
21.53
22.61
24.74
25.26
22.83
22.74
23.07
24.23
24.20
24.31
23.07
22.95
22
10.12
Return on equity%
3.48
2.45
0.40
0.40
0.40
0.40
3.32
5.76
7.59
7.58
14.65
5.76
2.89
61
5.58
Return on assets%
26.34
28.94
26.72
28.18
30.67
28.50
25.83
25.68
28.60
30.99
4.72
28.50
28.34
78
0.62
EPS¥
0.66
0.61
0.53
0.47
0.47
0.48
0.48
0.44
0.42
0.39
0.69
(3.69%)
(4.58%)
—
17.25
EPS growth%
13.70
10.72
10.42
7.61
8.22
6.71
6.93
7.08
7.77
9.99
13.96
7.08
7.99
35
0.59
Bookvalue per sh¥
0.58
0.53
0.51
0.56
0.52
0.48
0.51
0.46
0.47
0.42
0.36
(4.05%)
(3.46%)
—
0.37
FCF per share¥
0.55
0.54
0.51
0.57
0.53
0.59
0.53
0.57
0.51
0.46
0.74
(2.78%)
(1.42%)
—
0.43
Dividend per sh¥
0.65
0.62
0.69
0.72
0.81
0.90
0.87
0.99
1.10
1.24
0.44
8.93%
7.88%
—
29.59
Div yield (avg)%
15.41
12.99
12.36
12.36
13.61
11.35
8.35
7.62
7.36
10.17
4.28
8.35
11.86
79
23.90
Payout ratio%
24.49
22.20
20.74
20.94
19.05
19.97
21.23
20.21
20.99
19.50
4.07
20.21
20.84
62
1.142
Shares (diluted)B
1.540
1.707
1.979
2.263
2.192
2.202
2.346
2.539
2.849
3.198
1.118
7.85%
7.31%
14
29.82
Buyback yield%
0.56
3.18
4.18
6.66
8.59
7.70
6.77
5.93
4.80
3.72
25.49
5.93
5.37
94
1.368
D/E ratiox
1.688
1.615
1.702
1.672
1.944
1.955
2.024
2.112
2.314
2.729
0.650
2.112
1.950
77
2.180
Enterprise value¥B
2.440
2.157
2.228
2.231
2.311
2.566
2.398
2.335
2.588
2.825
0.907
4.09%
1.32%
51
1.721
LT debt¥B
2.124
2.063
2.156
2.005
2.121
2.010
2.121
2.001
1.938
2.066
2.541
(0.53%)
(0.82%)
84
Revenue
¥3.325B
0.46%
1.00×
Cost of revenue
¥2.328B
0.46%
1.00×
Operating expenses
¥559.9M
0.65%
1.02×
Goodwill & intangibles
16.72%
Spread over hurdle
(3.73%)