1.086
Revenue¥B
2.718
2.730
2.744
2.762
2.751
2.821
2.828
2.887
3.009
2.999
1.200
1.74%
1.26%
94
16.78
Revenue growth%
22.08
19.94
22.25
20.24
21.97
19.89
20.68
21.62
22.33
21.30
8.14
21.30
21.46
67
4.58
Gross margin%
6.22
7.16
5.05
4.34
5.07
5.85
7.44
5.30
4.56
3.83
24.20
5.30
5.19
49
3.80
Operating margin%
5.36
8.28
10.31
7.81
8.08
6.61
6.78
7.09
8.93
9.33
29.49
7.09
7.94
38
6.26
Net margin%
21.54
23.43
21.87
22.53
22.30
24.51
24.21
21.75
19.99
19.56
7.70
21.75
22.09
56
33.92
P/E ratio (avg)x
25.65
29.07
31.37
35.12
40.65
47.08
55.36
58.33
55.80
53.71
19.53
55.36
43.86
66
25.55
EV/EBITx
18.14
17.39
15.34
16.06
17.09
18.95
17.16
15.71
17.19
18.66
11.96
17.19
17.18
51
22.62
FCF yield (avg)%
29.06
31.95
32.00
29.78
31.60
31.97
33.18
31.69
32.59
32.53
15.61
32.53
31.96
68
3.93
FCF margin%
2.99
5.58
3.52
6.29
8.10
9.55
8.53
8.45
6.01
4.13
26.76
8.45
6.15
40
1.141
FCF / Net incomex
1.463
1.548
1.753
1.627
1.641
1.697
1.766
1.939
2.189
2.065
0.648
1.939
1.725
77
5.73
ROIC%
17.46
15.70
14.54
14.26
14.28
11.68
14.65
14.42
12.37
15.22
25.11
14.42
14.48
10
18.07
Return on equity%
14.33
13.04
15.62
16.49
17.49
18.90
17.91
15.59
12.69
15.34
16.55
15.59
15.60
63
22.09
Return on assets%
13.18
12.90
13.16
11.22
10.90
12.17
10.19
10.77
10.25
10.11
4.49
10.25
11.06
20
0.36
EPS¥
1.79
1.87
2.16
2.27
2.23
2.52
2.51
2.92
3.42
3.51
0.37
9.51%
7.69%
—
20.06
EPS growth%
23.53
26.15
25.18
25.63
23.36
21.64
23.78
21.93
21.81
21.73
11.29
21.81
23.44
87
0.59
Bookvalue per sh¥
1.73
1.93
2.21
2.45
2.84
2.75
2.81
2.97
3.44
3.67
0.47
5.23%
8.78%
—
1.45
FCF per share¥
0.58
0.64
0.75
0.74
0.76
0.73
0.74
0.83
0.92
1.10
0.84
7.59%
7.03%
—
0.61
Dividend per sh¥
0.66
0.73
0.81
0.88
0.90
1.02
1.14
1.27
1.45
1.63
1.53
12.67%
10.78%
—
16.95
Div yield (avg)%
15.86
13.82
12.46
14.07
13.21
12.89
10.55
8.79
11.39
11.19
16.98
11.19
12.68
20
8.29
Payout ratio%
22.57
20.18
22.53
23.89
26.88
28.16
29.64
30.44
27.57
28.87
15.31
28.87
27.23
87
0.468
Shares (diluted)B
0.763
0.748
0.856
0.991
0.991
1.102
1.171
1.213
1.259
1.276
0.452
5.19%
6.56%
42
23.04
Buyback yield%
21.25
19.09
20.71
18.79
20.55
20.78
22.59
21.35
24.18
21.34
3.71
21.35
21.01
65
1.268
D/E ratiox
0.248
0.246
0.270
0.285
0.265
0.266
0.252
0.276
0.294
0.277
0.406
0.276
0.268
89
0.098
Enterprise value¥B
0.803
0.865
0.802
0.728
0.761
0.754
0.741
0.805
0.785
0.760
1.118
(0.02%)
—
19
1.984
LT debt¥B
2.927
3.287
3.139
2.862
2.885
3.077
3.018
2.989
3.284
3.642
0.879
4.77%
2.60%
85
Revenue
¥2.999B
1.26%
1.00×
Cost of revenue
¥1.538B
1.38%
1.01×
Operating expenses
¥556.2M
1.06%
0.98×
Spread over hurdle
11.18%