4.619
Revenue¥B
3.487
3.628
3.689
3.787
3.847
3.941
4.114
4.299
4.364
4.557
4.980
3.44%
2.80%
84
13.91
Revenue growth%
28.13
27.32
30.23
31.24
31.84
33.20
36.04
36.94
38.71
38.64
22.36
36.94
32.52
74
25.93
Gross margin%
16.67
16.40
15.52
14.06
11.44
8.62
10.68
11.34
8.62
7.96
26.01
8.62
11.39
7
12.75
Operating margin%
3.55
6.26
4.09
5.66
5.15
4.62
2.34
2.85
0.53
0.40
23.75
2.34
3.82
40
23.55
Net margin%
2.56
5.30
6.68
7.95
5.82
3.46
2.60
4.91
5.90
5.65
4.20
4.91
5.48
28
31.13
P/E ratio (avg)x
29.00
29.11
27.46
31.79
30.51
34.08
38.54
38.53
39.66
41.27
23.54
38.54
32.94
76
7.846
EV/EBITx
24.66
26.07
25.31
22.98
20.15
18.46
17.98
16.05
16.86
18.37
22.77
17.98
19.31
25
18.59
FCF yield (avg)%
13.93
12.69
11.53
11.22
9.41
10.90
11.28
8.31
5.72
8.60
26.54
8.60
11.06
75
14.81
FCF margin%
20.01
18.97
15.97
13.32
13.07
15.04
15.88
13.29
11.75
14.37
9.97
14.37
14.71
27
0.576
FCF / Net incomex
1.978
1.858
1.862
1.853
1.870
1.901
2.079
2.263
2.486
2.492
1.482
2.263
1.939
26
7.15
ROIC%
5.39
6.31
8.33
8.12
8.68
11.49
12.73
12.39
9.49
9.30
29.09
11.49
8.99
79
29.63
Return on equity%
9.47
7.71
6.96
7.63
5.96
8.39
9.45
7.25
9.73
7.70
18.62
8.39
7.71
81
7.92
Return on assets%
0.40
2.59
1.84
1.76
0.40
0.40
0.40
3.26
2.81
2.25
7.75
2.25
1.80
33
0.77
EPS¥
0.64
0.62
0.54
0.47
0.46
0.44
0.47
0.51
0.51
0.44
0.86
(0.95%)
(4.34%)
—
2.67
EPS growth%
20.25
18.30
16.24
15.91
14.12
14.57
12.31
14.38
12.03
10.89
18.38
12.31
14.48
76
1.86
Bookvalue per sh¥
3.14
3.68
3.91
3.94
4.74
4.66
4.91
5.94
5.99
6.52
0.83
6.58%
7.63%
—
1.57
FCF per share¥
1.76
1.60
1.76
1.86
1.83
2.01
2.20
2.13
2.15
2.17
1.43
3.48%
1.19%
—
0.42
Dividend per sh¥
0.76
0.75
0.78
0.80
0.75
0.75
0.75
0.83
0.84
0.92
1.51
4.06%
2.45%
—
4.88
Div yield (avg)%
19.12
22.05
19.77
20.95
18.80
15.89
17.34
18.82
21.18
19.91
28.65
18.82
19.45
8
7.18
Payout ratio%
4.30
2.76
2.68
0.40
0.40
0.70
0.40
0.40
1.12
0.40
22.46
0.40
0.55
77
0.836
Shares (diluted)B
0.978
1.131
1.101
1.076
1.199
1.326
1.422
1.394
1.396
1.581
0.848
5.69%
5.33%
56
23.66
Buyback yield%
9.47
10.37
7.86
7.92
5.20
3.61
0.87
0.84
1.72
2.20
16.38
1.72
4.41
17
1.005
D/E ratiox
0.996
1.013
0.935
1.019
1.096
1.158
1.078
0.994
0.956
1.081
0.121
1.078
1.016
17
1.756
Enterprise value¥B
4.823
4.287
4.162
4.365
3.763
3.246
2.921
3.129
3.077
3.123
0.688
(3.66%)
(3.83%)
36
1.018
LT debt¥B
4.243
3.735
3.952
4.273
4.112
4.117
3.682
3.554
3.115
2.739
4.386
(7.80%)
(3.47%)
54
Revenue
¥4.557B
2.80%
1.00×
Cost of revenue
¥2.576B
2.60%
0.98×
Operating expenses
¥445.1M
2.40%
0.96×
Spread over hurdle
(1.07%)