0.350
Revenue¥B
2.968
2.923
2.946
2.973
2.953
2.987
2.983
3.034
3.052
3.041
0.363
0.59%
0.49%
69
5.49
Revenue growth%
22.18
20.06
18.66
16.98
19.17
17.78
17.38
16.56
19.35
18.37
23.17
17.78
18.52
83
18.25
Gross margin%
9.04
11.88
10.73
8.85
10.31
8.69
6.25
3.60
4.71
5.74
28.67
5.74
8.77
82
19.32
Operating margin%
12.40
11.45
14.29
12.28
9.89
8.40
7.75
6.73
7.28
5.61
12.53
7.28
9.14
83
29.03
Net margin%
26.55
27.64
26.37
27.33
28.38
30.51
29.67
31.89
34.42
33.39
22.15
31.89
29.02
87
7.613
P/E ratio (avg)x
4.880
4.828
4.525
4.381
4.063
4.120
4.504
4.361
3.868
3.960
36.29
4.120
4.371
69
23.73
EV/EBITx
34.71
39.67
43.51
42.59
42.94
40.60
41.91
42.89
47.49
55.94
15.89
42.89
42.74
9
17.25
FCF yield (avg)%
8.80
6.65
7.29
6.00
6.06
3.84
5.11
4.66
4.92
5.66
6.07
4.92
5.83
82
25.42
FCF margin%
24.97
26.66
25.21
22.97
20.12
17.50
20.02
22.24
20.95
22.99
4.43
20.95
22.60
50
1.619
FCF / Net incomex
1.464
1.543
1.531
1.516
1.398
1.371
1.355
1.191
1.088
0.977
1.037
1.191
1.384
17
19.16
ROIC%
11.92
9.83
8.59
7.82
8.68
7.91
9.27
8.85
9.03
8.72
26.41
8.85
8.79
12
10.97
Return on equity%
20.41
21.44
18.94
17.22
17.21
17.35
18.48
21.28
21.37
18.67
23.26
18.67
18.80
93
19.05
Return on assets%
16.84
18.27
19.67
20.65
23.35
20.50
21.47
21.62
18.75
17.46
23.47
20.50
20.09
23
1.64
EPS¥
0.74
0.78
0.80
0.73
0.84
0.83
0.96
1.01
1.10
1.07
1.71
4.95%
4.01%
—
17.64
EPS growth%
15.57
15.99
17.25
15.94
14.94
16.63
16.99
17.11
16.51
15.72
19.42
16.63
16.25
21
0.65
Bookvalue per sh¥
0.99
1.01
1.04
1.09
1.19
1.24
1.46
1.68
1.84
1.80
0.31
8.64%
7.04%
—
1.07
FCF per share¥
1.78
1.70
1.67
1.91
2.09
2.31
2.18
2.46
2.56
2.93
1.50
6.97%
6.09%
—
1.08
Dividend per sh¥
1.17
1.24
1.32
1.16
1.19
1.26
1.28
1.11
1.20
1.07
1.42
(1.99%)
(0.43%)
—
13.78
Div yield (avg)%
19.16
17.75
15.98
15.75
13.97
14.23
13.71
16.04
18.00
17.79
10.19
16.04
16.01
24
25.33
Payout ratio%
29.27
30.56
32.69
34.67
36.47
38.77
38.66
40.94
38.05
40.55
9.47
38.77
37.26
41
1.367
Shares (diluted)B
2.120
2.337
2.715
3.100
3.211
3.563
3.697
4.341
4.530
5.290
1.375
10.50%
9.92%
33
16.37
Buyback yield%
10.03
9.59
9.33
6.42
8.56
6.99
7.42
7.36
7.23
7.41
18.73
7.36
7.41
59
1.090
D/E ratiox
0.418
0.417
0.371
0.403
0.439
0.445
0.469
0.464
0.447
0.471
1.007
0.464
0.442
37
2.586
Enterprise value¥B
2.335
2.194
2.368
2.345
2.607
2.657
2.785
2.911
2.685
2.975
2.359
2.68%
3.19%
10
2.303
LT debt¥B
1.633
1.541
1.416
1.425
1.298
1.441
1.415
1.594
1.660
1.864
2.588
7.51%
1.06%
66
Revenue
¥3.041B
0.49%
1.00×
Cost of revenue
¥1.870B
0.23%
0.97×
Operating expenses
¥350.4M
1.45%
1.10×
Return on capital
115.08%
Spread over hurdle
110.42%