2.263
Revenue¥B
4.039
3.964
3.907
3.993
4.012
4.010
3.958
3.904
3.825
3.794
2.461
(1.11%)
(0.54%)
83
19.55
Revenue growth%
10.76
7.78
9.22
7.83
5.40
4.20
2.31
2.52
5.28
3.95
25.11
3.95
5.34
7
11.09
Gross margin%
14.73
12.51
12.35
12.61
10.14
12.50
9.76
11.85
14.42
14.25
18.59
12.50
12.50
18
3.39
Operating margin%
24.72
27.18
28.40
30.38
31.03
30.14
27.88
26.57
26.13
26.85
18.94
26.85
27.53
91
10.70
Net margin%
23.65
20.72
19.36
20.59
21.85
20.43
21.20
18.67
19.53
18.02
25.02
19.53
20.51
64
20.95
P/E ratio (avg)x
33.36
33.26
36.20
36.01
42.76
51.48
59.74
67.28
68.87
69.78
13.19
67.28
47.12
59
12.80
EV/EBITx
25.28
27.29
28.73
31.03
35.94
36.14
40.39
39.80
37.96
38.32
23.36
38.32
36.04
55
29.83
FCF yield (avg)%
6.11
7.01
7.64
6.16
4.30
4.47
6.97
4.66
7.55
10.18
23.54
6.97
6.57
88
29.42
FCF margin%
4.59
2.83
4.30
3.46
2.79
3.19
2.70
5.41
3.10
5.80
18.55
3.19
3.33
46
0.299
FCF / Net incomex
0.393
0.346
0.365
0.309
0.320
0.331
0.350
0.352
0.336
0.310
1.037
0.336
0.341
67
18.90
ROIC%
15.19
12.49
12.84
13.93
15.54
14.83
12.78
14.30
14.81
13.31
25.72
14.30
14.11
27
4.57
Return on equity%
8.65
10.52
9.53
8.04
5.78
6.73
3.91
1.24
2.09
1.91
19.93
2.09
6.26
75
23.87
Return on assets%
8.21
6.50
3.66
5.85
6.75
9.44
12.28
10.43
12.74
12.24
6.10
12.24
8.82
10
2.50
EPS¥
3.94
4.20
4.31
5.00
5.18
5.74
5.94
6.23
6.08
6.12
2.71
3.41%
4.67%
—
24.25
EPS growth%
3.60
2.07
3.22
1.22
4.05
3.18
3.21
2.07
1.95
1.64
22.03
2.07
2.63
27
2.96
Bookvalue per sh¥
2.33
2.57
2.73
2.52
2.47
2.22
2.37
2.20
2.23
2.07
3.73
(3.49%)
(2.13%)
—
3.30
FCF per share¥
6.87
7.60
8.34
9.38
9.24
10.48
10.37
12.01
12.80
13.21
1.24
7.41%
7.21%
—
3.72
Dividend per sh¥
0.98
0.96
1.08
1.10
1.20
1.21
1.20
1.26
1.36
1.30
2.03
1.62%
3.90%
—
21.95
Div yield (avg)%
12.27
11.38
8.62
8.91
6.24
3.59
4.39
2.15
2.79
3.52
6.97
3.52
5.31
54
23.53
Payout ratio%
7.32
5.88
4.94
5.75
6.61
9.57
8.81
9.68
7.43
8.70
5.17
8.81
7.37
65
0.408
Shares (diluted)B
0.691
0.811
0.800
0.888
1.030
1.036
1.242
1.355
1.443
1.719
0.406
10.78%
10.09%
25
18.99
Buyback yield%
10.77
11.52
12.41
13.11
11.27
11.13
13.00
13.44
14.62
11.90
7.28
13.00
12.16
12
1.245
D/E ratiox
1.602
1.748
1.706
1.941
1.856
1.872
1.868
2.088
2.392
2.289
0.354
2.088
1.870
89
1.218
Enterprise value¥B
3.810
3.656
3.428
4.007
4.547
4.930
5.181
5.503
5.577
6.478
2.440
7.33%
5.26%
12
2.029
LT debt¥B
2.122
2.134
1.879
1.773
1.906
1.919
1.713
1.461
1.357
1.425
1.102
(5.66%)
(5.27%)
71
Revenue
¥3.794B
(0.54%)
1.00×
Cost of revenue
¥2.122B
(0.98%)
0.96×
Operating expenses
¥548.5M
0.47%
1.11×
Spread over hurdle
10.08%