0.165
Revenue¥B
1.404
1.416
1.423
1.433
1.423
1.471
1.526
1.551
1.574
1.564
0.171
1.91%
1.04%
76
10.86
Revenue growth%
23.64
21.93
23.45
24.74
26.94
27.03
24.72
23.63
26.18
29.09
6.42
26.18
24.73
93
18.52
Gross margin%
12.41
10.98
10.45
9.84
11.90
14.08
16.43
15.65
15.83
14.10
15.42
15.65
13.25
24
21.59
Operating margin%
15.32
15.90
16.73
17.37
15.85
13.24
10.66
10.87
8.23
8.01
5.82
10.66
14.28
53
16.02
Net margin%
11.81
11.17
13.22
12.50
11.81
9.96
7.99
7.84
5.14
5.02
24.91
7.84
10.57
75
16.07
P/E ratio (avg)x
16.96
18.39
20.26
23.68
23.23
23.33
23.11
26.93
29.93
34.52
6.954
26.93
23.28
8
11.77
EV/EBITx
35.97
32.71
30.03
29.06
25.97
24.09
23.18
22.71
24.72
25.63
26.51
24.09
25.80
87
5.30
FCF yield (avg)%
9.12
7.22
5.40
5.83
7.18
7.59
10.12
7.95
9.04
8.18
7.28
8.18
7.77
45
3.25
FCF margin%
32.59
33.96
36.18
37.32
37.48
39.90
39.32
36.87
35.44
35.65
6.19
36.87
36.52
54
0.293
FCF / Net incomex
0.626
0.619
0.584
0.618
0.643
0.577
0.518
0.508
0.482
0.505
1.343
0.508
0.581
78
25.98
ROIC%
15.05
17.29
19.32
17.81
18.36
16.65
15.27
13.95
12.22
10.15
26.96
13.95
15.96
41
21.40
Return on equity%
8.16
8.77
11.38
9.25
6.91
4.14
4.23
5.88
3.58
1.02
4.19
4.14
6.40
90
21.30
Return on assets%
2.81
5.64
5.14
7.03
5.31
3.18
0.70
0.79
0.40
0.40
29.55
0.70
3.00
79
10.25
EPS¥
7.11
7.85
7.69
8.34
9.44
9.07
9.08
10.02
10.80
9.92
10.53
1.00%
3.68%
—
2.10
EPS growth%
3.59
5.97
7.09
8.59
5.85
6.43
4.14
2.74
0.40
0.40
13.72
2.74
5.00
23
3.57
Bookvalue per sh¥
8.28
9.25
9.34
9.54
9.92
11.54
12.88
14.65
15.12
15.89
10.90
9.89%
7.28%
—
11.23
FCF per share¥
6.24
6.49
5.99
5.48
5.82
5.88
6.13
5.46
5.13
5.43
7.37
(1.41%)
(1.05%)
—
11.45
Dividend per sh¥
15.47
15.96
16.12
19.07
21.54
25.07
25.07
27.34
32.21
37.27
9.13
11.59%
10.58%
—
28.61
Div yield (avg)%
29.10
31.06
30.79
33.73
36.02
37.42
38.70
40.88
43.84
46.52
9.99
40.88
36.72
28
8.28
Payout ratio%
20.86
23.47
26.02
24.73
22.96
20.03
17.03
16.62
14.75
13.16
2.56
16.62
20.44
21
133.7
Shares (diluted)M
171.2
175.7
170.8
198.4
190.7
193.8
212.1
201.7
196.8
225.3
134.2
3.39%
3.45%
69
8.48
Buyback yield%
26.58
29.15
28.76
29.33
29.15
29.13
27.63
27.96
28.42
26.56
22.49
27.96
28.59
62
1.740
D/E ratiox
1.520
1.512
1.526
1.523
1.552
1.669
1.481
1.598
1.450
1.611
0.167
1.598
1.524
91
0.530
Enterprise value¥B
1.253
1.238
1.233
1.343
1.399
1.314
1.439
1.360
1.434
1.318
1.361
(1.18%)
(0.19%)
67
0.469
LT debt¥B
1.038
0.946
1.003
0.967
0.917
0.921
0.930
0.972
1.064
1.144
0.097
4.53%
0.42%
86
Revenue
¥1.564B
1.04%
1.00×
Cost of revenue
¥790.5M
1.08%
1.00×
Operating expenses
¥220.6M
1.20%
1.02×
Return on capital
177.91%
Spread over hurdle
167.20%