0.882
Revenue¥B
2.205
2.352
2.425
2.500
2.630
2.782
2.938
3.022
3.218
3.427
0.902
5.44%
4.99%
35
5.78
Revenue growth%
16.18
15.88
18.02
18.11
15.43
13.51
11.53
10.80
10.36
7.93
7.55
10.80
14.47
33
8.64
Gross margin%
32.87
33.98
31.06
33.93
33.71
31.60
34.57
35.36
37.99
39.40
21.52
35.36
33.96
16
25.43
Operating margin%
6.74
5.13
3.42
2.05
1.90
0.63
0.40
3.09
2.59
1.01
17.56
1.01
2.32
35
8.65
Net margin%
0.40
0.40
0.40
0.40
1.77
2.24
3.19
4.69
7.47
6.46
17.58
4.69
2.00
80
27.77
P/E ratio (avg)x
35.96
36.61
37.70
39.35
41.82
37.99
38.49
40.05
44.04
44.04
29.23
40.05
38.92
79
31.13
EV/EBITx
35.60
33.55
35.14
34.73
34.57
33.10
36.55
41.47
46.60
52.34
29.76
41.47
35.37
95
24.39
FCF yield (avg)%
4.30
3.75
3.47
1.73
1.36
0.40
2.51
3.55
4.32
6.03
4.51
3.55
3.51
21
14.49
FCF margin%
19.66
22.07
24.29
26.48
29.46
29.29
27.84
25.05
26.26
24.33
5.63
26.26
25.66
73
1.748
FCF / Net incomex
0.944
0.946
1.001
0.906
1.009
1.030
1.076
1.032
0.966
0.971
1.190
1.030
0.986
33
23.77
ROIC%
1.70
0.40
0.47
0.40
1.30
3.45
1.64
0.40
1.40
0.40
10.19
1.40
0.89
37
27.16
Return on equity%
10.85
11.51
10.44
12.67
14.51
14.47
13.59
12.31
9.55
10.49
7.26
12.31
11.91
83
18.12
Return on assets%
30.14
27.65
25.67
22.95
24.13
22.89
23.56
22.47
20.53
18.15
11.22
22.47
23.26
66
4.85
EPS¥
9.88
10.81
12.70
12.11
12.56
13.24
13.01
13.78
15.11
15.66
5.32
4.52%
6.23%
—
22.72
EPS growth%
3.92
2.04
0.40
0.40
2.90
5.10
7.95
10.60
12.00
13.40
6.71
10.60
4.51
78
2.65
Bookvalue per sh¥
3.70
3.26
3.57
3.49
3.54
3.23
3.54
3.93
4.01
4.45
10.15
4.68%
2.68%
—
5.61
FCF per share¥
15.66
15.34
16.97
16.62
17.07
19.06
21.22
23.88
24.31
26.30
1.54
9.02%
6.51%
—
9.76
Dividend per sh¥
2.39
2.45
2.48
2.68
2.92
2.59
2.37
2.21
2.40
2.16
3.45
(5.90%)
(1.02%)
—
21.75
Div yield (avg)%
9.62
12.23
10.45
9.45
11.47
11.16
9.17
8.84
10.05
10.72
25.93
10.05
10.25
93
17.75
Payout ratio%
22.78
21.17
20.71
23.70
22.49
20.84
19.09
21.85
21.70
24.38
7.07
21.70
21.77
27
112.6
Shares (diluted)M
91.35
86.49
77.41
71.64
72.17
75.13
66.40
69.02
64.96
70.38
115.3
(0.50%)
(2.86%)
35
16.17
Buyback yield%
25.92
23.98
26.94
27.71
26.94
26.55
25.44
25.99
26.01
27.09
9.06
26.01
26.28
43
1.020
D/E ratiox
1.058
0.937
1.023
1.090
1.153
1.270
1.254
1.273
1.331
1.201
1.325
1.270
1.177
68
3.209
Enterprise value¥B
2.167
2.286
2.094
2.074
2.258
2.077
2.163
2.031
2.173
2.311
0.519
0.47%
0.11%
52
0.147
LT debt¥B
2.897
2.894
2.791
2.868
2.541
2.805
2.772
2.923
2.963
2.845
1.533
2.29%
(0.17%)
23
Revenue
¥3.427B
4.99%
1.00×
Cost of revenue
¥2.140B
4.69%
0.97×
Operating expenses
¥857.7M
5.35%
1.04×
Goodwill & intangibles
14.14%
Spread over hurdle
(6.54%)