0.583
Revenue¥B
1.308
1.324
1.318
1.336
1.377
1.433
1.448
1.490
1.484
1.479
0.643
1.44%
1.22%
86
28.89
Revenue growth%
32.07
34.18
32.38
31.81
33.82
36.10
35.45
35.04
37.22
39.03
5.63
36.10
34.61
50
18.90
Gross margin%
5.53
8.00
7.27
5.07
3.02
5.36
7.99
8.70
8.49
8.95
23.14
8.49
7.63
91
12.89
Operating margin%
33.13
35.79
35.88
35.15
33.07
35.30
34.82
35.54
37.51
37.53
12.89
35.54
35.42
58
24.36
Net margin%
5.83
7.25
7.70
8.62
8.27
7.57
7.52
5.07
4.41
1.89
14.42
5.07
7.39
7
18.44
P/E ratio (avg)x
51.30
55.94
58.22
55.24
53.50
54.39
53.20
50.03
48.04
46.39
30.98
50.03
53.35
89
25.08
EV/EBITx
35.56
37.55
37.06
35.93
36.65
40.21
41.21
43.89
44.17
38.97
26.57
41.21
38.26
48
27.38
FCF yield (avg)%
14.92
16.61
15.14
14.34
13.24
15.58
12.88
14.12
13.87
14.58
17.60
14.12
14.46
32
11.86
FCF margin%
19.73
18.42
18.30
20.85
21.35
18.62
17.04
19.53
18.88
21.69
28.23
18.88
19.20
8
1.384
FCF / Net incomex
1.502
1.659
1.466
1.339
1.481
1.440
1.570
1.524
1.477
1.319
0.803
1.477
1.479
7
5.71
ROIC%
3.53
1.04
2.75
4.58
6.99
5.47
3.50
4.97
4.16
6.32
6.81
4.97
4.37
40
6.19
Return on equity%
11.24
8.34
6.74
4.19
6.88
4.07
1.46
2.97
5.91
5.20
17.43
4.07
5.55
52
25.62
Return on assets%
27.38
28.26
26.79
27.92
26.14
25.42
25.56
22.57
22.02
23.51
28.69
23.51
25.85
78
5.10
EPS¥
4.73
4.81
5.53
5.38
5.06
5.03
5.61
5.26
5.24
5.00
5.61
(0.25%)
0.16%
—
23.92
EPS growth%
7.65
8.53
11.49
13.18
10.58
7.82
8.56
10.51
7.89
8.35
25.85
8.35
8.54
17
7.57
Bookvalue per sh¥
1.85
1.86
1.85
1.80
1.79
1.85
1.97
1.93
1.82
2.05
3.64
2.75%
1.78%
—
2.93
FCF per share¥
3.86
4.07
4.44
4.68
4.84
4.44
5.08
5.13
5.37
5.48
7.57
2.51%
4.08%
—
5.24
Dividend per sh¥
1.81
1.75
1.65
1.63
1.56
1.64
1.54
1.61
1.59
1.67
6.30
1.33%
(0.44%)
—
5.17
Div yield (avg)%
9.15
9.59
7.07
4.30
6.07
8.63
7.09
5.10
6.34
4.18
16.59
6.34
6.70
9
19.28
Payout ratio%
5.13
7.89
4.99
6.94
8.42
8.47
7.28
7.75
5.80
3.40
11.51
7.28
7.11
33
107.3
Shares (diluted)M
112.2
100.7
88.38
95.10
101.8
107.8
103.0
91.75
90.92
92.21
102.3
(1.96%)
(0.87%)
28
8.26
Buyback yield%
12.17
10.97
10.01
9.91
11.59
11.77
11.44
13.73
15.83
18.35
17.31
13.73
11.68
8
0.538
D/E ratiox
1.181
1.163
1.180
1.300
1.382
1.283
1.384
1.471
1.365
1.417
1.585
1.384
1.332
21
1.277
Enterprise value¥B
1.765
1.756
1.692
1.592
1.616
1.694
1.638
1.747
2.015
2.210
0.273
6.46%
2.03%
25
0.102
LT debt¥B
2.200
2.397
2.294
2.321
2.452
2.726
2.585
2.492
2.687
3.133
0.682
5.02%
4.60%
20
Revenue
¥1.479B
1.22%
1.00×
Cost of revenue
¥1.020B
1.16%
0.99×
Operating expenses
¥195.3M
1.31%
1.01×
Spread over hurdle
13.57%