1.969
Revenue¥B
2.251
2.233
2.285
2.295
2.334
2.296
2.284
2.262
2.237
2.268
2.115
(0.57%)
(0.08%)
6
19.27
Revenue growth%
31.43
32.52
31.91
31.91
31.85
33.18
33.26
31.17
30.29
32.09
12.59
32.09
31.91
77
22.91
Gross margin%
6.91
5.15
5.08
3.54
3.88
4.34
7.14
4.15
1.52
0.55
8.62
4.15
4.25
17
23.64
Operating margin%
26.19
27.19
28.65
29.88
27.72
28.03
25.76
26.07
25.46
28.31
27.13
26.07
27.45
80
20.82
Net margin%
5.21
7.50
5.18
4.75
2.52
5.44
2.44
2.97
4.89
2.01
24.60
2.97
4.82
60
9.181
P/E ratio (avg)x
26.19
23.01
24.35
22.73
23.50
19.87
21.36
19.25
20.02
20.36
28.15
20.02
22.04
49
8.885
EV/EBITx
7.768
7.734
8.237
8.785
8.468
7.946
7.914
7.067
7.407
6.516
37.64
7.407
7.841
15
22.41
FCF yield (avg)%
22.55
23.69
23.58
23.65
22.53
23.64
23.52
25.80
24.73
21.87
21.20
23.64
23.61
31
15.87
FCF margin%
16.86
18.39
18.29
17.21
19.77
22.48
20.92
22.51
22.72
25.53
20.92
22.51
20.34
19
1.166
FCF / Net incomex
0.265
0.243
0.225
0.196
0.192
0.174
0.167
0.164
0.165
0.157
1.310
0.165
0.183
46
8.50
ROIC%
20.27
21.62
20.60
21.31
20.95
23.21
23.62
23.66
22.08
24.47
12.43
23.62
21.85
12
10.00
Return on equity%
18.58
20.25
17.60
16.46
17.56
17.76
20.38
19.54
17.37
19.27
19.20
19.27
18.17
68
29.72
Return on assets%
17.84
19.58
21.47
24.07
23.59
24.74
24.42
21.98
19.07
20.89
6.27
21.98
21.73
84
1.57
EPS¥
2.24
2.37
2.57
2.49
2.41
2.56
2.43
2.59
2.74
2.61
1.65
1.57%
1.73%
—
16.36
EPS growth%
10.07
9.87
10.67
12.95
12.30
11.25
13.30
15.49
14.37
12.68
6.29
13.30
12.49
48
1.19
Bookvalue per sh¥
1.86
2.02
1.76
1.69
1.60
1.45
1.54
1.62
1.74
1.65
1.77
0.58%
(1.50%)
—
2.10
FCF per share¥
1.37
1.56
1.51
1.65
1.84
1.84
1.92
1.85
1.85
1.71
2.16
(1.45%)
2.85%
—
1.95
Dividend per sh¥
0.80
0.81
0.73
0.67
0.64
0.63
0.58
0.61
0.57
0.62
1.17
(0.82%)
(3.74%)
—
20.59
Div yield (avg)%
21.37
23.67
24.79
22.43
20.63
18.73
17.84
16.26
13.58
14.28
8.35
16.26
19.68
52
26.62
Payout ratio%
19.74
18.72
19.75
21.02
21.29
18.77
15.88
16.90
13.97
11.05
20.25
15.88
18.75
47
0.588
Shares (diluted)B
0.818
0.902
0.956
1.134
1.215
1.159
1.209
1.423
1.608
1.665
0.566
6.50%
8.90%
28
10.18
Buyback yield%
10.48
11.00
12.40
15.22
17.75
15.36
16.52
15.08
17.61
20.09
15.92
16.52
15.29
52
0.725
D/E ratiox
1.269
1.269
1.412
1.361
1.570
1.707
1.589
1.612
1.642
1.888
0.660
1.642
1.579
59
1.124
Enterprise value¥B
0.265
0.265
0.232
0.219
0.235
0.241
0.264
0.258
0.230
0.248
1.091
1.09%
(0.53%)
80
0.643
LT debt¥B
2.567
2.547
2.866
2.891
3.029
2.963
2.973
3.050
3.375
3.484
1.128
2.84%
4.89%
16
Revenue
¥2.268B
(0.08%)
1.00×
Cost of revenue
¥1.494B
(0.20%)
0.99×
Operating expenses
¥418.7M
(0.23%)
0.98×
Goodwill & intangibles
22.94%
Spread over hurdle
(3.28%)