1.462
Revenue¥B
3.540
3.523
3.544
3.515
3.473
3.554
3.539
3.608
3.694
3.686
1.606
1.20%
0.36%
15
17.69
Revenue growth%
23.19
21.78
24.09
23.19
21.75
21.15
21.23
22.67
23.55
20.90
2.34
21.23
22.22
30
16.69
Gross margin%
17.33
15.01
12.16
12.37
14.19
13.19
11.34
10.11
9.66
11.44
23.68
11.34
12.26
81
13.46
Operating margin%
3.89
1.45
1.35
0.40
0.40
0.91
1.18
2.15
2.48
4.70
7.24
2.15
1.40
43
11.71
Net margin%
8.99
9.60
10.00
12.92
10.01
7.80
5.20
5.71
8.33
11.22
4.47
7.80
9.30
71
7.726
P/E ratio (avg)x
13.69
13.94
15.59
16.91
18.61
20.58
22.42
22.75
21.62
20.57
20.64
21.62
19.59
11
15.84
EV/EBITx
8.346
8.656
9.719
9.876
10.88
11.68
11.61
13.08
12.23
13.06
26.32
12.23
11.24
12
19.52
FCF yield (avg)%
18.15
19.47
18.32
15.54
15.12
16.51
17.14
17.64
18.80
21.72
4.79
17.64
17.90
93
19.88
FCF margin%
1.58
1.10
0.40
2.60
1.62
2.37
0.55
0.95
2.35
1.83
19.07
1.83
1.60
63
0.276
FCF / Net incomex
0.561
0.515
0.468
0.509
0.546
0.546
0.544
0.500
0.487
0.523
0.123
0.523
0.519
62
24.56
ROIC%
15.10
16.68
14.08
16.50
19.45
18.78
21.76
22.31
24.91
25.75
24.34
22.31
19.11
26
5.54
Return on equity%
22.07
22.41
22.12
20.06
20.30
20.20
20.16
18.58
17.31
17.20
26.81
18.58
20.18
94
15.81
Return on assets%
12.42
9.91
8.83
11.28
13.13
10.37
8.89
7.80
10.53
9.43
19.75
9.43
10.14
26
1.11
EPS¥
2.27
2.40
2.31
2.24
2.46
2.82
3.14
3.63
3.77
3.56
1.17
7.72%
4.21%
—
12.35
EPS growth%
17.24
14.25
12.24
10.46
8.37
9.13
8.35
11.20
11.15
8.70
13.35
9.13
10.81
29
1.54
Bookvalue per sh¥
2.09
2.13
2.09
2.31
2.42
2.60
3.14
3.72
4.37
4.75
1.83
14.38%
8.70%
—
1.73
FCF per share¥
0.51
0.48
0.52
0.47
0.42
0.45
0.48
0.49
0.51
0.45
0.62
1.50%
(2.24%)
—
0.68
Dividend per sh¥
1.01
1.04
1.15
1.10
1.17
1.23
1.18
1.10
1.14
1.06
0.98
(1.84%)
0.91%
—
15.82
Div yield (avg)%
9.06
8.26
8.40
11.26
10.90
13.04
14.77
14.34
14.11
14.26
24.03
14.26
12.15
30
14.92
Payout ratio%
3.39
4.69
3.99
6.64
4.22
3.03
0.40
2.70
5.68
2.94
10.34
2.94
3.69
7
1.858
Shares (diluted)B
2.174
2.151
2.273
2.466
2.537
2.770
2.470
2.630
2.682
2.833
1.865
2.23%
3.19%
91
14.25
Buyback yield%
10.85
12.33
12.01
10.09
11.94
9.32
11.65
13.77
14.99
13.78
6.59
13.77
11.97
19
1.065
D/E ratiox
0.214
0.239
0.274
0.309
0.307
0.319
0.366
0.431
0.411
0.399
0.115
0.399
0.314
11
1.675
Enterprise value¥B
4.118
4.532
4.770
4.883
4.777
4.696
4.779
5.186
4.626
4.284
3.647
(2.15%)
(0.53%)
37
1.247
LT debt¥B
1.467
1.295
1.122
0.976
1.046
0.892
0.919
0.873
0.852
0.909
0.879
(2.78%)
(5.04%)
29
Revenue
¥3.686B
0.36%
1.00×
Cost of revenue
¥2.284B
0.60%
1.02×
Operating expenses
¥576.2M
(0.54%)
0.91×
Spread over hurdle
14.60%