1.096
Revenue¥B
1.663
1.671
1.702
1.731
1.778
1.754
1.757
1.736
1.716
1.698
1.150
(0.92%)
0.05%
36
2.45
Revenue growth%
13.71
14.18
16.82
19.46
19.61
19.60
19.06
21.46
22.90
21.03
10.29
21.03
19.53
26
7.44
Gross margin%
29.47
30.45
31.03
31.96
29.40
26.91
25.33
26.92
26.37
23.92
8.05
26.37
28.16
45
6.30
Operating margin%
16.19
13.80
16.33
15.06
15.57
13.69
14.17
15.95
18.25
18.14
5.08
15.95
15.76
19
9.26
Net margin%
23.65
23.18
20.54
21.12
18.88
18.03
17.66
19.35
21.08
23.93
7.55
19.35
20.81
81
31.45
P/E ratio (avg)x
48.52
45.59
51.19
50.98
59.36
61.51
63.83
62.64
69.72
73.37
25.13
63.83
60.43
25
34.74
EV/EBITx
16.72
16.03
16.82
16.24
19.26
19.56
22.94
25.17
25.24
26.25
37.07
25.17
19.41
61
28.76
FCF yield (avg)%
4.87
1.93
4.45
6.49
7.91
5.07
6.07
4.18
7.01
8.78
14.56
6.07
5.57
43
10.94
FCF margin%
2.67
0.40
0.40
0.99
0.40
0.43
3.24
3.05
5.96
5.88
4.13
3.24
1.83
59
0.294
FCF / Net incomex
1.455
1.546
1.584
1.757
1.854
1.929
1.754
1.931
1.862
1.854
1.324
1.862
1.805
7
13.85
ROIC%
22.20
23.95
21.00
19.48
20.44
20.39
22.43
20.37
19.81
22.48
24.55
20.39
20.72
9
3.04
Return on equity%
7.48
5.87
4.40
2.73
1.17
0.40
2.50
0.69
0.62
1.22
22.45
0.69
1.86
85
17.33
Return on assets%
25.40
22.74
23.42
24.67
25.57
25.20
27.61
28.34
27.80
28.08
24.79
27.80
25.49
6
0.41
EPS¥
1.53
1.65
1.78
1.96
2.12
2.05
2.38
2.80
2.72
2.64
0.44
4.43%
5.65%
—
19.25
EPS growth%
11.65
14.35
16.24
14.18
14.89
13.39
15.01
17.33
15.56
13.09
16.73
15.01
14.62
28
0.64
Bookvalue per sh¥
2.81
2.85
3.13
3.70
3.69
3.53
3.70
4.40
4.39
4.83
1.28
5.49%
6.87%
—
2.23
FCF per share¥
2.05
2.10
2.37
2.78
2.65
2.94
3.15
3.09
3.21
3.67
1.16
6.70%
7.08%
—
1.07
Dividend per sh¥
1.78
1.91
2.02
1.79
1.59
1.69
1.69
1.73
1.56
1.61
1.54
0.19%
(0.38%)
—
7.98
Div yield (avg)%
8.70
6.60
8.46
8.67
8.06
11.03
13.45
14.32
12.29
13.61
8.56
13.45
9.87
68
7.91
Payout ratio%
7.21
5.68
7.70
9.32
9.58
8.87
11.73
8.99
8.99
6.66
17.42
8.99
8.93
93
334.7
Shares (diluted)M
355.8
421.5
501.2
505.2
561.9
659.2
772.5
830.3
820.5
895.4
322.9
9.77%
10.67%
35
17.27
Buyback yield%
11.33
11.01
11.24
13.91
12.58
9.81
10.04
10.50
13.18
13.29
25.90
10.50
11.28
57
1.205
D/E ratiox
1.252
1.226
1.155
1.277
1.184
1.211
1.227
1.178
1.255
1.140
1.577
1.211
1.219
89
0.336
Enterprise value¥B
0.383
0.354
0.360
0.399
0.446
0.489
0.465
0.454
0.419
0.438
1.022
(0.36%)
1.83%
64
1,005
LT debt¥M
459.0
428.0
374.3
326.5
344.7
312.7
333.1
320.3
343.8
355.5
863.4
0.62%
(1.75%)
58
Revenue
¥1.698B
0.05%
1.00×
Cost of revenue
¥830.6M
0.22%
1.02×
Operating expenses
¥287.0M
0.51%
1.05×
Spread over hurdle
11.54%