0.179
Revenue¥B
1.825
1.940
2.107
2.200
2.296
2.459
2.587
2.778
2.901
3.140
0.184
6.46%
6.48%
55
7.42
Revenue growth%
1.76
1.35
1.65
3.96
3.16
2.69
0.40
0.40
0.40
0.91
25.10
0.40
1.50
70
16.30
Gross margin%
19.14
21.22
19.39
17.85
17.43
17.39
15.47
15.42
13.84
12.57
21.55
15.42
17.41
79
29.73
Operating margin%
26.55
26.48
24.90
26.38
26.03
26.01
23.52
21.68
20.15
18.82
8.83
21.68
25.46
55
9.86
Net margin%
20.38
20.45
18.54
20.68
22.24
21.38
21.11
23.31
24.83
22.03
6.08
22.03
21.25
63
27.47
P/E ratio (avg)x
13.19
12.00
11.17
10.41
9.419
9.343
9.933
9.706
8.463
8.542
31.04
9.343
9.820
85
22.01
EV/EBITx
17.26
17.00
14.57
15.77
15.64
16.52
17.05
14.95
12.97
11.28
30.56
14.95
15.70
86
9.26
FCF yield (avg)%
19.09
19.17
22.16
19.78
18.17
20.96
22.75
20.67
21.09
23.95
27.13
21.09
20.82
8
23.60
FCF margin%
16.56
14.46
16.90
15.01
17.58
18.58
16.62
15.80
15.16
13.93
23.11
15.80
16.18
37
1.661
FCF / Net incomex
1.402
1.487
1.588
1.829
2.091
2.436
2.626
2.715
2.675
2.746
1.733
2.675
2.263
69
5.86
ROIC%
18.98
17.51
16.05
18.58
19.15
19.37
20.10
19.41
16.84
19.67
11.44
19.41
19.07
84
20.50
Return on equity%
10.50
12.06
13.09
14.97
12.54
13.41
11.39
10.15
12.80
12.97
15.05
12.80
12.67
33
9.99
Return on assets%
22.93
20.46
17.49
18.54
18.88
16.67
18.17
20.45
20.39
19.09
21.92
19.09
18.98
48
4.79
EPS¥
4.05
4.20
4.60
4.57
4.39
4.75
4.27
4.07
3.70
4.00
5.32
(1.84%)
(0.72%)
—
27.40
EPS growth%
19.62
21.32
22.31
21.15
20.63
21.22
20.10
22.83
20.96
21.76
28.50
21.22
21.18
50
3.42
Bookvalue per sh¥
1.42
1.40
1.20
1.25
1.14
1.05
1.01
0.92
0.92
0.82
0.92
(6.32%)
(5.67%)
—
2.72
FCF per share¥
3.29
3.24
3.62
3.39
3.03
2.79
2.93
3.06
3.03
2.79
1.25
(1.62%)
(1.98%)
—
3.34
Dividend per sh¥
2.83
2.86
3.19
3.61
4.09
4.44
4.35
4.05
4.41
4.07
1.34
(0.10%)
4.56%
—
22.16
Div yield (avg)%
0.40
0.40
1.22
3.52
3.45
5.19
2.33
1.82
0.40
1.28
29.91
1.82
1.55
19
15.15
Payout ratio%
11.58
8.83
9.53
8.09
9.90
11.29
12.69
11.74
9.61
9.38
21.60
11.29
9.76
83
0.459
Shares (diluted)B
0.748
0.727
0.865
0.994
1.123
1.272
1.456
1.731
1.688
1.734
0.458
9.07%
9.55%
68
16.36
Buyback yield%
22.57
19.96
20.50
18.07
20.48
18.21
15.45
12.46
10.50
13.32
23.24
13.32
18.14
22
0.333
D/E ratiox
1.140
1.280
1.397
1.346
1.282
1.417
1.325
1.294
1.432
1.608
0.733
1.417
1.336
31
0.324
Enterprise value¥B
5.369
5.543
5.582
5.862
6.333
6.353
7.507
9.081
10.60
11.82
2.585
13.29%
8.19%
60
2.083
LT debt¥B
2.979
3.198
2.820
2.568
2.359
2.031
2.185
2.352
2.188
1.973
1.107
(3.51%)
(3.43%)
20
Revenue
¥3.140B
6.48%
1.00×
Cost of revenue
¥1.953B
6.45%
1.00×
Operating expenses
¥474.8M
5.72%
0.93×
Spread over hurdle
(3.45%)