0.233
Revenue¥B
3.506
3.517
3.513
3.582
3.663
3.605
3.721
3.666
3.673
3.707
0.241
0.24%
0.50%
39
27.44
Revenue growth%
10.72
11.08
11.65
10.99
12.65
14.33
13.97
11.99
9.39
8.04
16.61
11.99
11.37
75
27.90
Gross margin%
21.62
24.33
23.84
24.39
22.89
23.99
22.04
21.33
23.07
20.78
24.92
22.04
22.98
45
17.98
Operating margin%
19.87
22.58
24.02
21.85
23.89
23.14
23.69
22.79
22.12
23.44
20.06
23.14
22.97
32
16.37
Net margin%
18.37
19.64
21.96
22.65
20.34
18.76
20.17
18.30
16.96
16.53
10.75
18.30
19.20
7
14.46
P/E ratio (avg)x
18.80
19.14
18.35
17.47
17.14
17.96
20.66
22.39
21.69
19.98
21.32
20.66
18.97
46
17.98
EV/EBITx
52.78
59.05
58.99
61.34
67.36
82.02
99.77
101.9
115.9
132.6
23.29
101.9
74.69
50
19.42
FCF yield (avg)%
26.11
24.36
22.95
22.24
20.55
18.74
20.22
18.66
18.89
18.42
29.53
18.74
20.38
31
13.60
FCF margin%
10.11
9.70
7.58
9.33
8.80
11.58
14.36
11.65
13.89
16.64
29.52
13.89
10.85
89
0.466
FCF / Net incomex
1.846
1.979
2.106
2.307
2.293
2.725
2.681
3.058
3.301
3.463
0.314
3.058
2.494
25
24.34
ROIC%
9.50
11.10
8.93
8.89
10.43
9.39
7.88
5.50
5.85
3.75
2.74
5.85
8.91
93
23.46
Return on equity%
22.16
22.56
20.60
20.21
20.28
18.77
18.02
15.69
12.75
12.62
24.08
15.69
19.49
86
23.52
Return on assets%
4.16
2.73
3.82
4.43
4.83
2.34
2.05
3.78
6.11
8.93
20.36
3.78
3.99
66
1.33
EPS¥
1.05
1.06
1.15
1.36
1.35
1.38
1.42
1.51
1.62
1.82
1.40
6.11%
6.18%
—
14.30
EPS growth%
27.54
26.06
25.99
27.22
24.30
22.71
23.00
23.97
24.15
24.52
17.43
23.97
24.41
72
0.35
Bookvalue per sh¥
0.91
0.84
0.79
0.71
0.63
0.69
0.70
0.69
0.73
0.68
0.26
1.35%
(3.73%)
—
0.39
FCF per share¥
1.51
1.40
1.53
1.37
1.21
1.29
1.44
1.39
1.24
1.24
1.40
0.49%
(1.03%)
—
1.39
Dividend per sh¥
1.88
1.70
1.87
1.96
1.88
1.81
1.91
2.05
2.05
2.02
1.04
1.43%
1.96%
—
11.15
Div yield (avg)%
20.31
19.19
17.22
16.23
13.54
13.61
10.62
8.79
6.86
4.29
25.16
8.79
13.58
74
9.60
Payout ratio%
12.68
9.93
7.98
9.70
8.49
7.94
7.69
10.16
7.62
7.03
19.06
7.69
8.24
41
0.884
Shares (diluted)B
1.335
1.348
1.522
1.627
1.750
1.950
2.242
2.102
2.332
2.381
0.859
6.35%
6.56%
64
12.83
Buyback yield%
24.30
24.67
25.64
22.78
21.24
18.39
15.93
14.44
13.17
11.28
13.06
14.44
19.81
11
0.283
D/E ratiox
1.423
1.336
1.350
1.519
1.459
1.374
1.416
1.609
1.478
1.397
0.719
1.416
1.420
76
1.731
Enterprise value¥B
0.757
0.688
0.640
0.600
0.653
0.607
0.599
0.597
0.552
0.564
2.964
(2.88%)
(2.25%)
80
2.742
LT debt¥B
1.312
1.357
1.426
1.513
1.359
1.411
1.189
1.220
1.063
0.978
2.491
(6.37%)
(2.74%)
49
Revenue
¥3.707B
0.50%
1.00×
Cost of revenue
¥1.792B
0.52%
1.00×
Operating expenses
¥626.2M
0.18%
0.97×
Goodwill & intangibles
17.31%
Spread over hurdle
12.76%