1.198
Revenue¥B
0.671
0.712
0.756
0.789
0.843
0.904
0.929
0.962
1.008
1.084
1.321
5.16%
5.57%
12
20.33
Revenue growth%
23.35
24.18
25.72
23.80
20.95
21.17
22.36
19.60
17.56
17.42
17.37
19.60
21.76
23
2.66
Gross margin%
24.79
27.60
28.01
28.67
27.15
25.84
28.13
28.42
25.54
25.83
12.98
25.84
27.38
32
2.24
Operating margin%
16.22
14.30
14.58
13.80
10.89
11.37
9.16
10.44
9.74
12.70
6.33
10.44
12.04
64
23.00
Net margin%
13.70
14.22
16.15
14.12
13.85
14.48
16.80
13.88
11.25
9.59
26.05
13.88
14.00
13
14.34
P/E ratio (avg)x
26.87
29.17
28.40
28.20
27.05
29.11
30.13
31.73
36.52
36.63
28.04
31.73
29.14
87
8.477
EV/EBITx
9.300
9.608
9.466
8.613
8.668
8.244
8.481
8.025
8.051
7.100
29.86
8.051
8.547
53
27.31
FCF yield (avg)%
17.90
15.91
15.40
16.02
15.56
17.51
20.47
21.29
22.80
22.72
11.10
21.29
17.71
50
18.50
FCF margin%
17.20
17.41
16.64
15.70
13.12
10.24
8.16
6.46
5.79
6.15
14.83
6.46
11.68
61
1.422
FCF / Net incomex
1.513
1.607
1.531
1.788
1.741
1.808
1.723
1.731
2.030
2.173
0.908
1.808
1.736
19
26.35
ROIC%
2.62
2.10
1.73
4.03
5.15
3.04
3.00
1.68
0.40
0.40
2.47
1.68
2.36
23
25.26
Return on equity%
6.47
6.29
6.07
3.84
4.14
2.86
4.27
7.00
9.44
11.32
6.74
7.00
6.18
8
7.48
Return on assets%
34.18
35.62
35.00
36.47
36.78
35.50
35.15
38.00
40.40
39.16
20.22
38.00
36.04
69
2.24
EPS¥
7.69
8.93
9.86
11.75
11.81
13.91
16.35
18.66
21.75
24.99
2.29
16.16%
12.12%
—
18.74
EPS growth%
15.05
16.93
15.47
17.82
16.08
16.59
16.53
14.09
15.81
17.22
28.42
16.53
16.31
6
2.71
Bookvalue per sh¥
1.99
1.94
2.11
2.19
2.52
2.66
2.95
3.35
3.79
4.34
5.29
11.52%
8.47%
—
6.17
FCF per share¥
1.71
2.01
2.21
2.57
2.62
2.99
3.29
3.61
3.54
3.98
1.62
8.73%
9.15%
—
4.18
Dividend per sh¥
1.94
2.11
1.92
1.78
1.63
1.64
1.60
1.62
1.67
1.57
5.87
(0.67%)
(3.06%)
—
17.76
Div yield (avg)%
26.48
27.81
30.11
31.68
33.99
36.43
38.37
40.20
41.97
40.29
24.35
40.20
35.21
27
11.09
Payout ratio%
22.55
23.47
24.83
23.05
24.75
26.21
26.89
27.56
27.14
28.33
23.72
27.14
25.52
46
118.3
Shares (diluted)M
115.1
111.3
120.4
109.7
97.68
87.42
82.60
79.19
83.15
87.97
120.0
(2.07%)
(1.98%)
45
3.40
Buyback yield%
9.52
10.75
10.97
9.29
8.22
6.50
5.23
7.14
8.85
6.93
2.29
6.93
8.54
38
1.297
D/E ratiox
1.190
1.119
1.076
1.048
1.055
0.991
0.894
0.897
0.823
0.801
0.742
0.894
1.019
20
927.7
Enterprise value¥M
383.2
398.2
383.1
402.5
456.4
438.7
474.3
479.5
536.0
514.3
568.3
2.42%
3.66%
51
0.650
LT debt¥B
2.093
2.518
2.590
2.564
3.071
3.050
3.316
3.819
3.832
4.589
0.723
8.37%
9.69%
93
Revenue
¥1.084B
5.57%
1.00×
Cost of revenue
¥759.0M
5.57%
1.00×
Operating expenses
¥208.7M
5.41%
0.99×
Spread over hurdle
(2.34%)