0.298
Revenue¥B
2.952
3.095
3.157
3.232
3.298
3.369
3.514
3.624
3.760
3.913
0.327
3.48%
3.08%
71
22.34
Revenue growth%
4.97
2.77
0.50
0.40
3.01
0.75
0.40
2.95
3.28
5.28
15.74
2.95
2.86
64
6.79
Gross margin%
17.77
16.17
13.41
13.30
12.53
11.45
12.05
15.01
15.97
18.49
7.01
15.01
14.21
5
3.60
Operating margin%
0.66
2.21
4.72
3.85
1.00
0.77
0.40
2.18
0.60
3.08
9.87
0.77
1.59
93
20.84
Net margin%
15.31
17.10
19.05
20.81
19.83
22.53
21.24
20.99
19.73
19.71
26.38
20.99
19.78
74
7.405
P/E ratio (avg)x
9.989
9.865
10.49
11.55
10.70
11.83
11.29
12.09
11.11
11.65
33.32
11.65
11.20
14
26.23
EV/EBITx
11.62
12.11
12.92
12.89
12.69
14.34
15.83
17.99
21.14
21.59
31.30
17.99
13.63
94
25.04
FCF yield (avg)%
7.99
8.11
6.11
4.39
3.46
0.80
0.40
0.40
0.40
2.71
21.23
0.40
3.08
32
9.78
FCF margin%
19.65
20.80
22.52
22.93
20.98
18.49
16.77
16.99
19.52
21.27
24.33
18.49
20.23
14
0.286
FCF / Net incomex
0.837
0.886
0.836
0.791
0.799
0.806
0.874
0.923
0.822
0.788
1.169
0.822
0.829
83
15.79
ROIC%
8.88
6.29
5.77
4.48
1.64
0.40
2.43
1.51
2.91
4.46
28.69
2.43
3.69
7
7.58
Return on equity%
25.43
23.30
22.01
23.86
21.23
22.15
24.53
26.41
24.98
26.05
19.11
24.98
24.19
31
29.81
Return on assets%
24.22
25.09
22.60
25.54
25.77
24.60
26.01
26.60
27.16
28.46
18.84
26.60
25.66
50
0.58
EPS¥
2.08
1.95
1.75
1.80
1.56
1.46
1.29
1.37
1.26
1.12
0.62
(6.43%)
(6.64%)
—
9.11
EPS growth%
12.02
10.82
10.58
12.93
12.00
13.44
13.84
12.02
12.23
15.15
21.78
13.44
12.13
86
1.68
Bookvalue per sh¥
1.47
1.60
1.46
1.59
1.76
1.89
2.01
2.08
1.83
1.96
1.02
2.19%
2.24%
—
1.48
FCF per share¥
1.52
1.77
1.94
2.09
2.46
2.72
2.86
3.21
3.75
3.97
1.92
10.05%
11.87%
—
1.41
Dividend per sh¥
0.37
0.36
0.39
0.43
0.49
0.48
0.53
0.50
0.53
0.51
1.32
0.93%
3.92%
—
10.37
Div yield (avg)%
12.61
13.65
12.54
9.70
8.05
9.59
10.96
9.92
8.86
9.11
20.58
9.59
9.81
81
17.18
Payout ratio%
19.48
17.73
15.39
15.15
12.52
10.89
10.93
11.49
8.74
7.46
2.57
10.89
12.01
60
1.697
Shares (diluted)B
1.136
1.005
0.894
0.814
0.765
0.761
0.788
0.699
0.763
0.757
1.738
(0.21%)
(4.24%)
18
22.24
Buyback yield%
1.26
2.67
3.12
3.43
0.86
2.41
1.09
0.40
2.58
2.15
13.86
2.15
2.28
68
1.792
D/E ratiox
1.931
2.180
2.154
2.212
2.151
2.442
2.871
3.274
3.601
4.122
1.767
3.274
2.327
46
0.194
Enterprise value¥B
4.850
5.251
5.768
6.424
7.773
7.934
8.047
9.401
10.23
11.37
1.465
7.91%
10.94%
22
3.306
LT debt¥B
3.973
4.572
4.308
4.718
4.680
5.233
5.291
5.425
5.408
5.181
1.761
2.06%
1.97%
58
Revenue
¥3.913B
3.08%
1.00×
Cost of revenue
¥1.647B
2.95%
0.99×
Operating expenses
¥940.1M
3.18%
1.01×
Goodwill & intangibles
17.98%
Spread over hurdle
13.39%