1.410
Revenue¥B
1.700
1.724
1.753
1.781
1.761
1.769
1.797
1.814
1.864
1.872
1.555
1.23%
1.29%
74
20.15
Revenue growth%
14.67
16.56
15.21
16.55
16.60
17.33
18.85
20.63
18.32
18.35
29.68
18.35
16.96
73
5.69
Gross margin%
6.47
3.61
2.17
2.67
1.00
1.13
2.96
2.41
0.52
0.58
21.59
1.13
2.29
69
3.98
Operating margin%
2.75
4.99
5.46
3.60
3.40
5.96
6.56
8.16
9.71
11.09
6.76
8.16
5.71
21
27.67
Net margin%
29.45
31.79
29.00
29.33
26.70
26.91
26.77
27.50
25.18
25.46
11.79
26.77
27.21
42
28.89
P/E ratio (avg)x
27.00
26.00
28.49
32.54
35.66
34.17
33.27
36.19
33.98
33.10
36.70
33.98
33.19
55
23.92
EV/EBITx
25.18
24.73
26.75
28.81
29.93
30.15
28.82
27.51
26.56
28.88
20.77
28.82
28.16
93
23.33
FCF yield (avg)%
8.99
9.76
12.08
12.11
11.72
10.87
12.93
10.36
10.81
13.15
21.32
10.87
11.30
17
4.21
FCF margin%
3.56
1.38
0.40
2.82
0.40
2.33
2.06
0.40
1.00
0.40
4.12
1.00
1.19
33
1.740
FCF / Net incomex
1.404
1.361
1.460
1.648
1.902
2.084
2.228
2.298
2.418
2.579
1.291
2.298
1.993
40
28.11
ROIC%
25.79
23.42
23.08
25.13
28.02
26.32
29.10
29.80
28.05
31.01
2.07
29.10
27.17
84
18.20
Return on equity%
0.58
0.40
1.25
0.40
0.40
3.09
4.77
3.10
3.97
5.58
16.39
3.97
2.17
48
25.88
Return on assets%
18.86
19.59
17.28
18.95
21.74
22.50
22.19
23.34
24.80
23.66
19.53
23.34
21.97
44
2.09
EPS¥
0.67
0.68
0.76
0.69
0.72
0.77
0.84
0.80
0.86
0.76
2.33
1.08%
1.44%
—
3.00
EPS growth%
13.29
12.31
11.94
11.85
13.23
14.97
14.27
14.94
13.61
12.64
9.60
14.27
13.26
76
0.62
Bookvalue per sh¥
2.89
3.03
3.44
3.53
4.07
4.67
4.96
4.95
4.96
5.53
0.70
6.29%
8.32%
—
0.62
FCF per share¥
2.35
2.22
2.07
2.09
2.18
2.20
2.09
2.28
2.14
2.18
2.29
(0.05%)
(1.48%)
—
0.44
Dividend per sh¥
1.42
1.39
1.49
1.64
1.64
1.77
1.65
1.68
1.77
1.69
0.59
0.55%
2.36%
—
23.07
Div yield (avg)%
18.30
15.95
15.31
13.63
15.21
16.38
15.37
16.35
18.90
21.31
29.05
16.38
16.15
31
16.73
Payout ratio%
12.06
11.26
10.30
7.79
5.35
5.54
2.82
4.00
6.18
8.65
6.85
5.54
6.99
86
0.458
Shares (diluted)B
0.675
0.801
0.790
0.937
1.060
1.142
1.241
1.413
1.526
1.602
0.462
8.61%
10.57%
42
26.45
Buyback yield%
9.71
7.52
8.48
7.25
4.55
1.57
3.24
4.96
7.94
9.92
18.20
4.96
7.38
50
1.313
D/E ratiox
0.459
0.396
0.370
0.401
0.370
0.326
0.308
0.285
0.301
0.273
0.512
0.301
0.348
52
1.512
Enterprise value¥B
1.727
1.847
1.827
1.698
1.589
1.633
1.715
1.654
1.512
1.592
0.614
0.04%
(0.76%)
65
2.247
LT debt¥B
1.371
1.335
1.479
1.383
1.549
1.743
1.685
1.578
1.429
1.518
0.412
(0.41%)
1.23%
17
Revenue
¥1.872B
1.29%
1.00×
Cost of revenue
¥1.310B
1.29%
1.00×
Operating expenses
¥356.9M
1.41%
1.01×
Cash and investments
16.68%
Spread over hurdle
(2.61%)