0.663
Revenue¥B
3.608
3.600
3.622
3.765
3.798
3.871
4.045
4.107
4.088
4.105
0.678
1.57%
1.30%
78
29.86
Revenue growth%
37.65
35.39
36.45
37.20
38.92
41.25
41.80
39.98
42.91
41.36
22.06
41.36
39.45
15
18.67
Gross margin%
13.42
11.49
14.15
16.20
14.72
15.56
14.87
13.35
11.40
13.54
21.42
13.54
13.85
11
4.85
Operating margin%
8.19
10.52
12.94
11.01
13.05
13.64
11.13
12.18
10.98
12.72
3.84
12.18
11.66
81
11.88
Net margin%
31.59
30.92
33.18
31.12
32.91
31.37
29.74
30.07
31.19
34.11
10.09
31.19
31.28
81
9.673
P/E ratio (avg)x
28.76
27.79
26.90
26.64
28.61
33.71
35.58
37.42
37.38
42.99
36.26
37.38
31.24
70
18.09
EV/EBITx
8.323
8.450
8.178
9.024
8.301
8.103
7.241
7.329
6.483
5.879
32.05
7.241
8.141
49
9.10
FCF yield (avg)%
24.07
26.00
25.23
23.33
20.36
19.85
18.23
20.45
23.39
24.78
25.22
20.45
23.36
75
15.84
FCF margin%
17.15
16.08
18.02
20.73
20.28
18.02
19.08
19.09
20.68
23.43
27.54
19.09
19.08
5
1.560
FCF / Net incomex
0.740
0.712
0.770
0.715
0.785
0.738
0.731
0.813
0.803
0.838
1.523
0.803
0.755
38
13.98
ROIC%
13.65
11.39
12.97
11.78
10.71
9.39
8.27
9.65
6.93
6.52
18.85
8.27
10.18
39
6.71
Return on equity%
16.70
14.78
17.07
18.06
17.31
17.08
17.93
19.17
16.48
17.83
8.67
17.83
17.20
49
23.72
Return on assets%
8.16
10.91
8.94
8.97
9.01
7.65
8.83
7.58
6.53
5.50
9.18
7.58
8.49
63
2.20
EPS¥
0.69
0.71
0.76
0.69
0.66
0.64
0.60
0.56
0.57
0.49
2.33
(5.83%)
(4.69%)
—
17.09
EPS growth%
6.50
9.45
10.76
13.01
13.31
12.17
13.39
12.84
15.59
15.49
12.68
13.39
12.93
27
1.81
Bookvalue per sh¥
4.24
3.86
4.07
4.11
3.86
3.54
3.48
3.76
3.72
3.86
2.74
—
(1.82%)
—
1.80
FCF per share¥
1.20
1.21
1.36
1.46
1.65
1.66
1.76
1.78
2.00
2.14
3.34
5.33%
5.18%
—
1.02
Dividend per sh¥
1.47
1.39
1.47
1.57
1.44
1.33
1.39
1.37
1.35
1.36
2.69
(1.07%)
(1.18%)
—
2.34
Div yield (avg)%
2.97
1.63
1.59
0.96
0.40
0.40
1.41
0.40
0.40
3.15
24.82
0.40
1.18
82
15.98
Payout ratio%
3.15
0.40
0.40
0.40
0.40
2.23
4.16
2.68
4.17
6.12
14.12
4.16
2.45
89
0.422
Shares (diluted)B
0.565
0.622
0.705
0.744
0.793
0.905
1.004
1.055
1.017
1.178
0.413
8.24%
7.94%
6
22.67
Buyback yield%
3.73
1.15
1.48
1.01
3.25
1.81
0.40
0.40
0.40
1.61
20.00
0.40
1.32
88
1.003
D/E ratiox
1.067
1.102
1.187
1.294
1.412
1.402
1.440
1.575
1.716
1.696
0.977
1.575
1.407
47
0.925
Enterprise value¥B
1.510
1.493
1.718
1.670
1.877
1.996
2.174
2.096
2.025
2.237
2.730
3.57%
3.49%
36
1.683
LT debt¥B
0.411
0.439
0.407
0.456
0.516
0.586
0.576
0.547
0.593
0.567
2.517
1.89%
4.29%
8
Revenue
¥4.105B
1.30%
1.00×
Cost of revenue
¥2.572B
1.66%
1.04×
Operating expenses
¥878.3M
0.67%
0.94×
Spread over hurdle
(0.70%)