0.970
Revenue¥B
1.248
1.249
1.256
1.233
1.237
1.246
1.255
1.275
1.267
1.273
1.034
0.57%
0.01%
86
3.46
Revenue growth%
1.95
1.03
0.69
0.97
0.40
0.40
3.29
3.42
4.31
6.11
28.22
3.42
1.49
20
29.51
Gross margin%
26.57
27.54
29.05
29.47
27.13
26.28
24.09
23.91
21.46
23.80
3.01
23.91
26.42
63
20.11
Operating margin%
28.81
30.73
33.08
33.50
33.59
31.06
30.68
32.54
31.35
34.08
11.36
31.35
31.95
32
25.01
Net margin%
13.61
11.63
13.62
14.18
13.29
14.58
14.81
17.53
16.49
16.33
8.79
16.33
14.38
36
11.02
P/E ratio (avg)x
6.510
6.096
6.553
7.126
8.006
7.509
8.039
8.166
8.135
8.179
12.46
8.135
7.758
15
29.68
EV/EBITx
11.48
12.24
13.68
12.72
11.97
12.10
11.32
11.99
11.44
11.73
34.34
11.73
11.98
64
10.29
FCF yield (avg)%
27.26
28.43
27.17
26.12
24.18
21.26
20.73
19.98
18.33
18.84
10.68
19.98
22.72
48
9.69
FCF margin%
9.61
11.58
11.43
9.25
9.02
6.29
7.15
7.86
6.44
6.52
12.64
6.52
8.44
52
0.102
FCF / Net incomex
0.239
0.262
0.283
0.258
0.283
0.279
0.296
0.313
0.342
0.379
0.480
0.313
0.283
82
25.55
ROIC%
29.19
30.88
30.25
33.24
33.17
30.39
31.16
30.87
28.92
28.09
2.35
30.39
30.63
58
29.43
Return on equity%
16.54
16.99
16.61
15.67
12.91
11.29
9.87
7.97
7.58
5.17
10.10
7.97
12.10
14
19.42
Return on assets%
8.47
11.10
12.38
10.64
13.51
16.33
15.50
13.77
11.37
14.16
23.29
14.16
12.95
49
0.72
EPS¥
1.84
1.85
1.93
1.67
1.47
1.48
1.31
1.31
1.14
1.10
0.79
(5.49%)
(5.20%)
—
20.87
EPS growth%
29.81
27.31
26.31
28.33
29.60
27.11
26.74
28.67
26.44
24.25
4.65
26.74
27.21
10
1.29
Bookvalue per sh¥
3.49
3.55
3.52
3.75
4.24
4.47
5.38
6.30
6.28
6.82
1.02
9.98%
7.73%
—
1.88
FCF per share¥
0.89
0.79
0.69
0.75
0.79
0.75
0.64
0.57
0.52
0.47
0.53
(10.12%)
(6.90%)
—
0.73
Dividend per sh¥
1.81
1.89
1.88
1.94
2.22
2.30
2.30
2.58
2.57
3.01
2.05
6.25%
6.00%
—
23.95
Div yield (avg)%
26.57
25.58
25.12
25.97
26.51
23.87
22.80
22.61
24.92
25.30
7.20
23.87
25.21
9
26.69
Payout ratio%
4.61
7.09
10.06
9.70
7.76
9.41
9.05
10.57
10.84
13.49
7.14
10.57
9.55
56
304.3
Shares (diluted)M
364.6
377.7
442.6
444.0
497.8
568.6
594.3
612.1
626.4
627.7
310.5
4.75%
6.74%
57
2.93
Buyback yield%
22.91
21.71
18.73
20.55
22.45
20.44
17.81
16.07
17.03
15.47
7.59
17.03
19.59
18
1.210
D/E ratiox
1.155
1.109
1.285
1.482
1.476
1.549
1.797
2.092
2.249
2.548
1.799
2.092
1.516
77
1.268
Enterprise value¥B
0.622
0.589
0.506
0.542
0.515
0.476
0.503
0.482
0.475
0.425
1.132
(3.79%)
(3.28%)
31
362.8
LT debt¥M
322.5
355.5
382.5
415.1
396.9
402.7
364.2
391.2
365.6
350.5
343.0
(2.45%)
0.20%
25
Revenue
¥1.273B
0.01%
1.00×
Cost of revenue
¥766.8M
(0.07%)
0.99×
Operating expenses
¥292.3M
(0.34%)
0.97×
Spread over hurdle
(0.43%)