6.562
Revenue¥B
10.95
11.88
12.98
14.08
14.96
16.23
17.70
19.37
21.01
22.78
6.988
8.77%
8.64%
73
26.97
Revenue growth%
17.68
19.73
19.92
17.16
15.20
18.14
15.43
16.16
18.77
16.21
25.90
16.21
17.42
62
25.23
Gross margin%
16.98
15.97
14.71
17.42
18.51
16.50
13.75
12.09
12.86
10.39
29.38
12.86
15.34
92
24.39
Operating margin%
0.40
0.40
0.40
0.40
0.54
2.35
4.92
5.67
7.28
5.90
3.47
5.67
1.44
18
24.09
Net margin%
7.13
4.63
3.37
5.41
4.39
6.47
4.50
3.88
6.40
6.07
23.09
6.07
5.02
56
27.63
P/E ratio (avg)x
11.28
9.591
8.346
8.893
9.493
9.206
9.219
9.526
10.22
10.31
17.40
9.526
9.510
33
16.59
EV/EBITx
23.81
23.82
24.74
27.70
29.60
30.62
29.36
28.30
26.96
29.92
30.47
29.36
28.00
36
12.38
FCF yield (avg)%
13.91
15.89
18.06
19.05
16.39
19.31
21.23
21.79
19.80
22.29
16.86
21.23
19.18
22
24.23
FCF margin%
27.08
26.74
25.45
23.48
23.52
20.91
19.12
20.28
20.97
22.86
22.15
20.91
23.17
85
1.518
FCF / Net incomex
0.680
0.730
0.745
0.707
0.646
0.609
0.533
0.483
0.431
0.433
0.109
0.483
0.628
43
10.03
ROIC%
17.37
16.11
17.55
16.41
17.37
18.78
21.26
20.10
21.62
21.09
20.64
21.09
18.17
69
21.94
Return on equity%
14.71
16.79
18.99
18.28
16.27
16.47
17.26
15.77
17.67
14.86
12.86
16.47
16.63
61
25.13
Return on assets%
0.66
0.40
0.40
0.40
0.40
0.97
0.40
0.40
0.40
1.24
25.51
0.40
0.40
83
6.09
EPS¥
25.08
28.38
31.59
35.25
34.88
38.80
38.50
35.39
32.91
34.49
6.48
(0.22%)
3.21%
—
25.84
EPS growth%
9.94
8.30
10.97
13.75
14.96
14.69
17.58
17.84
15.12
18.01
14.19
17.58
14.83
74
3.61
Bookvalue per sh¥
3.80
4.28
4.60
4.51
5.09
4.68
5.02
4.86
4.99
5.00
3.84
(0.35%)
3.64%
—
19.42
FCF per share¥
19.03
21.34
20.18
20.38
19.03
17.94
17.76
16.52
17.23
18.53
16.36
(0.53%)
0.58%
—
20.21
Dividend per sh¥
6.14
5.66
6.50
6.47
7.16
6.77
6.88
7.76
7.36
7.10
20.31
(0.15%)
1.35%
—
21.76
Div yield (avg)%
14.96
13.30
15.05
15.76
16.65
13.97
14.05
11.39
13.78
16.63
18.25
13.97
14.51
82
14.61
Payout ratio%
14.99
16.11
14.17
11.70
14.10
12.19
13.44
12.28
13.59
15.30
4.73
13.44
13.85
87
486.9
Shares (diluted)M
486.5
495.1
491.9
475.5
493.2
425.7
419.3
385.3
407.6
345.3
496.1
(6.88%)
(3.59%)
21
27.24
Buyback yield%
23.13
20.75
23.43
24.56
22.18
22.58
23.39
25.79
27.05
24.18
19.04
24.18
23.41
23
0.939
D/E ratiox
0.786
0.799
0.803
0.911
0.902
0.989
1.000
1.113
1.156
1.337
0.407
1.113
0.950
95
5.872
Enterprise value¥B
2.086
1.902
1.644
1.531
1.545
1.565
1.647
1.725
1.574
1.604
9.773
0.76%
(3.18%)
71
15.24
LT debt¥B
3.928
4.490
4.806
5.149
6.105
6.359
6.961
7.572
8.957
10.43
3.839
11.30%
12.04%
94
Revenue
¥22.78B
8.64%
1.00×
Cost of revenue
¥14.59B
8.76%
1.01×
Operating expenses
¥3.869B
8.68%
1.00×
Spread over hurdle
(3.97%)