2.155
Revenue¥B
6.185
6.273
6.246
6.231
6.448
6.678
6.646
6.631
6.771
6.998
2.394
1.65%
1.63%
24
12.47
Revenue growth%
11.62
10.51
7.81
10.31
10.32
8.59
7.54
9.74
11.58
12.44
22.32
9.74
10.32
91
22.88
Gross margin%
15.61
16.69
18.24
15.82
16.03
15.78
17.79
18.74
21.22
18.58
9.67
18.58
17.24
21
5.44
Operating margin%
30.77
32.61
35.44
33.51
31.60
31.91
33.88
36.82
36.19
36.85
29.07
36.19
33.69
76
19.86
Net margin%
4.73
3.66
1.58
1.93
4.89
7.04
6.56
6.13
4.19
5.17
15.40
6.13
4.81
29
13.08
P/E ratio (avg)x
49.47
48.19
49.96
56.68
67.89
66.65
77.56
82.46
95.87
100.9
32.08
82.46
67.27
51
28.43
EV/EBITx
16.36
16.97
16.15
17.72
19.48
18.57
20.21
20.85
23.15
21.96
11.21
20.85
19.03
54
7.89
FCF yield (avg)%
26.59
24.47
24.17
21.50
19.15
20.94
20.73
18.69
19.25
19.57
28.64
19.57
20.84
7
15.28
FCF margin%
10.83
10.72
12.79
13.65
11.84
9.61
12.06
14.64
13.83
12.74
21.55
12.74
12.40
83
1.478
FCF / Net incomex
0.813
0.849
0.989
0.957
1.104
1.200
1.316
1.525
1.449
1.395
1.198
1.395
1.152
20
2.78
ROIC%
25.42
24.29
26.42
25.62
23.47
25.76
26.26
25.27
24.41
24.85
2.99
25.27
25.34
54
20.01
Return on equity%
20.40
19.91
18.05
19.34
16.95
17.92
18.36
17.15
18.57
15.72
20.37
17.92
18.21
61
11.71
Return on assets%
26.43
24.95
24.06
23.75
23.38
22.42
21.96
23.30
21.93
19.50
20.35
21.96
23.34
25
5.84
EPS¥
4.39
4.50
5.37
6.18
6.15
6.78
7.37
8.88
9.97
10.43
6.16
11.13%
10.50%
—
3.55
EPS growth%
13.96
15.44
17.38
19.72
17.47
16.92
17.65
16.60
18.74
17.72
19.94
17.65
17.43
39
5.92
Bookvalue per sh¥
5.03
5.35
5.77
6.73
7.47
8.35
9.26
11.16
13.53
14.80
1.32
14.65%
12.86%
—
7.46
FCF per share¥
12.93
14.12
16.94
17.87
20.77
20.18
24.19
24.72
29.55
33.12
5.02
9.78%
11.92%
—
7.67
Dividend per sh¥
1.72
1.76
1.98
2.09
2.39
2.74
3.06
2.97
2.97
3.25
1.49
6.33%
6.59%
—
9.39
Div yield (avg)%
14.95
12.58
10.97
10.04
9.97
10.32
12.99
12.22
10.75
8.66
15.47
10.75
10.86
64
23.11
Payout ratio%
21.73
19.93
19.59
17.41
16.37
18.05
19.28
19.95
19.85
21.86
27.33
19.85
19.72
32
0.701
Shares (diluted)B
1.176
1.200
1.328
1.272
1.298
1.323
1.370
1.323
1.340
1.352
0.687
0.82%
2.04%
58
10.25
Buyback yield%
12.21
9.63
7.44
9.25
10.72
10.33
9.58
12.54
14.29
12.82
3.43
12.54
10.52
94
1.316
D/E ratiox
1.014
1.020
1.099
1.043
1.065
1.107
1.033
1.107
1.079
1.028
0.409
1.079
1.054
72
5.279
Enterprise value¥B
3.707
3.788
4.449
4.529
4.629
4.570
4.662
5.435
6.167
6.626
2.908
7.44%
6.67%
84
2.943
LT debt¥B
7.643
7.918
9.345
10.21
11.14
11.80
13.63
14.26
16.73
16.40
4.056
8.04%
9.76%
56
Revenue
¥6.998B
1.63%
1.00×
Cost of revenue
¥4.759B
1.56%
0.99×
Operating expenses
¥731.6M
0.73%
0.91×
Spread over hurdle
12.79%