0.159
Revenue¥B
1.128
1.225
1.341
1.461
1.596
1.737
1.900
2.077
2.274
2.456
0.168
9.01%
9.13%
55
19.84
Revenue growth%
11.01
10.18
9.64
6.93
9.71
8.33
10.37
9.17
10.04
10.89
2.76
10.04
9.87
94
9.36
Gross margin%
21.20
20.05
20.10
21.68
21.81
21.70
23.03
20.74
17.83
20.46
16.86
20.74
20.97
56
16.24
Operating margin%
11.67
13.67
12.64
11.28
11.09
9.97
12.57
13.68
15.79
13.19
10.17
13.19
12.60
79
14.09
Net margin%
15.65
12.97
10.33
11.77
10.38
12.11
9.26
7.78
5.12
3.73
7.27
7.78
10.35
48
26.92
P/E ratio (avg)x
11.13
10.69
11.95
13.70
16.16
15.81
16.30
18.76
20.56
23.25
14.42
18.76
15.99
78
11.23
EV/EBITx
29.53
34.32
35.83
34.07
34.77
38.14
41.81
40.23
40.45
42.78
22.82
40.45
36.99
42
4.96
FCF yield (avg)%
3.64
3.57
5.12
3.90
4.35
3.96
3.33
3.80
6.67
7.51
17.20
3.96
3.93
69
26.50
FCF margin%
0.40
0.40
1.90
1.75
0.40
0.40
0.40
1.38
1.51
0.42
12.08
0.42
0.41
53
0.814
FCF / Net incomex
1.565
1.485
1.691
1.689
1.592
1.779
1.991
2.044
2.324
2.530
0.440
2.044
1.735
54
27.41
ROIC%
3.47
1.15
0.40
2.99
2.34
3.56
6.54
7.51
5.16
7.89
26.08
6.54
3.52
82
26.61
Return on equity%
0.41
0.40
0.40
0.40
1.79
4.61
7.25
6.43
4.69
6.36
26.96
6.36
3.20
62
14.86
Return on assets%
5.05
2.85
2.24
4.89
2.54
0.90
0.40
1.86
1.26
2.58
25.59
1.26
2.39
16
2.15
EPS¥
2.10
2.09
2.01
1.81
1.65
1.69
1.85
1.83
2.05
2.20
2.30
5.86%
1.04%
—
4.26
EPS growth%
17.74
18.39
16.42
14.95
13.13
10.96
10.35
11.09
12.93
14.15
12.53
11.09
13.64
21
1.08
Bookvalue per sh¥
1.96
1.86
2.07
2.25
2.37
2.50
2.40
2.45
2.55
2.44
0.87
0.66%
2.77%
—
2.53
FCF per share¥
3.63
3.60
3.99
4.13
4.83
5.39
5.34
6.38
7.24
7.92
0.87
10.38%
9.84%
—
4.73
Dividend per sh¥
2.65
2.56
2.76
3.18
3.67
3.54
3.56
3.68
3.80
4.04
1.69
1.94%
5.05%
—
8.44
Div yield (avg)%
16.07
17.17
16.14
13.42
13.71
13.10
10.98
8.37
7.98
10.41
5.60
10.41
13.26
14
19.82
Payout ratio%
8.58
9.74
7.98
5.23
3.21
2.88
4.20
5.78
5.53
7.38
5.91
5.53
5.66
54
84.87
Shares (diluted)M
72.27
76.05
78.94
73.51
63.59
59.00
58.74
52.53
50.30
51.00
89.52
(4.32%)
(3.87%)
76
29.08
Buyback yield%
24.39
24.69
23.09
25.02
23.26
23.51
25.48
25.54
23.51
20.83
4.66
23.51
23.95
19
1.468
D/E ratiox
2.210
2.396
2.355
2.451
2.403
2.656
2.678
3.075
3.423
3.689
1.661
3.075
2.554
46
1.732
Enterprise value¥B
1.186
1.300
1.153
1.223
1.182
1.165
1.073
1.071
1.090
1.010
1.645
(3.08%)
(0.64%)
78
1.114
LT debt¥B
0.458
0.461
0.529
0.574
0.566
0.608
0.696
0.755
0.857
0.995
1.705
11.95%
9.19%
85
Revenue
¥2.456B
9.13%
1.00×
Cost of revenue
¥1.572B
9.11%
1.00×
Operating expenses
¥270.2M
8.32%
0.93×
Spread over hurdle
10.63%