0.759
Revenue¥B
3.128
3.141
3.144
3.135
3.197
3.174
3.114
3.112
3.122
3.057
0.800
(0.89%)
(0.01%)
58
15.28
Revenue growth%
19.68
18.29
15.97
15.11
13.53
14.40
14.18
11.76
11.99
10.87
7.13
11.99
14.29
32
11.61
Gross margin%
1.58
0.80
0.40
0.40
0.41
0.40
0.40
2.54
0.40
2.09
21.98
0.40
0.41
29
26.96
Operating margin%
21.75
19.35
16.78
16.11
16.76
14.72
17.36
17.82
17.97
17.67
23.87
17.67
17.52
77
10.74
Net margin%
21.07
20.87
20.14
18.57
19.89
19.35
18.08
20.02
17.76
16.45
4.47
18.08
19.62
71
23.44
P/E ratio (avg)x
18.21
20.01
21.40
23.02
25.41
28.03
25.60
26.83
29.20
30.08
19.22
28.03
25.50
9
23.82
EV/EBITx
13.37
14.60
14.30
13.42
12.86
14.37
13.76
13.21
13.74
13.02
32.84
13.74
13.58
32
9.66
FCF yield (avg)%
0.70
0.40
1.12
0.40
2.25
4.32
4.95
3.65
6.26
3.83
8.14
4.32
2.95
41
19.40
FCF margin%
5.93
6.03
7.46
5.86
3.97
4.08
2.64
2.12
4.96
2.34
2.67
2.64
4.52
12
0.211
FCF / Net incomex
0.525
0.556
0.555
0.496
0.450
0.392
0.347
0.332
0.325
0.308
0.148
0.332
0.421
17
10.13
ROIC%
20.84
20.02
18.25
20.14
18.64
21.29
21.65
21.74
22.30
23.51
6.67
21.74
21.06
18
8.08
Return on equity%
10.55
11.41
12.94
13.73
14.75
15.95
13.38
13.23
13.93
12.14
7.66
13.38
13.30
37
2.48
Return on assets%
12.94
13.03
12.07
10.67
9.32
8.89
11.85
13.31
12.37
15.07
9.44
12.37
12.22
50
0.72
EPS¥
0.71
0.68
0.77
0.79
0.83
0.78
0.74
0.68
0.70
0.75
0.76
(2.11%)
0.33%
—
3.12
EPS growth%
17.36
18.36
19.24
21.38
24.07
21.08
19.56
16.70
18.02
20.47
2.64
19.56
19.40
13
0.21
Bookvalue per sh¥
0.69
0.80
0.94
0.94
1.06
1.09
1.12
1.35
1.52
1.67
1.14
9.38%
8.99%
—
0.93
FCF per share¥
0.68
0.78
0.83
0.91
1.00
1.15
1.31
1.30
1.37
1.32
0.76
5.69%
8.30%
—
1.07
Dividend per sh¥
0.16
0.16
0.14
0.12
0.13
0.12
0.12
0.12
0.13
0.14
1.04
2.09%
(1.27%)
—
20.07
Div yield (avg)%
29.22
26.90
26.96
25.29
23.75
22.25
21.81
22.78
20.78
23.42
16.84
22.25
23.58
80
13.65
Payout ratio%
25.36
23.56
22.83
20.18
21.01
22.25
23.51
21.72
18.91
20.82
21.08
21.72
21.99
7
1.341
Shares (diluted)B
1.528
1.708
1.744
1.881
1.888
1.902
1.914
2.048
2.076
2.090
1.404
2.06%
4.50%
20
20.87
Buyback yield%
24.81
24.42
26.00
26.16
23.61
20.65
18.31
16.45
17.27
16.93
27.33
17.27
22.13
91
0.146
D/E ratiox
0.434
0.397
0.348
0.372
0.336
0.325
0.344
0.328
0.330
0.304
1.463
0.328
0.340
84
0.573
Enterprise value¥B
2.506
2.750
2.825
2.975
3.022
2.985
3.257
3.260
3.159
3.172
1.494
0.97%
3.79%
80
2.479
LT debt¥B
2.877
3.170
3.386
3.482
3.275
3.665
3.522
4.026
4.480
4.511
1.511
6.62%
5.13%
21
Revenue
¥3.057B
(0.01%)
1.00×
Cost of revenue
¥1.802B
(0.20%)
0.98×
Operating expenses
¥701.5M
0.46%
1.05×
Spread over hurdle
52.01%