1.456
Revenue¥B
2.563
2.536
2.578
2.667
2.680
2.683
2.654
2.622
2.709
2.729
1.515
0.37%
0.86%
76
3.54
Revenue growth%
33.36
31.98
33.53
31.67
29.25
32.00
32.62
31.84
34.02
34.17
4.49
32.62
32.31
46
22.14
Gross margin%
23.40
26.08
25.40
24.30
25.49
22.80
24.63
25.10
26.95
24.56
16.21
24.63
24.87
28
16.65
Operating margin%
3.09
4.20
2.08
2.17
4.45
4.54
6.02
3.57
6.08
7.24
2.72
6.02
4.33
82
22.06
Net margin%
15.37
15.92
17.90
19.77
18.96
19.10
18.56
17.52
16.84
15.82
25.89
17.52
17.71
37
32.73
P/E ratio (avg)x
9.220
9.905
9.411
10.40
12.17
11.55
11.76
12.24
11.98
14.00
10.21
11.98
11.66
65
26.07
EV/EBITx
11.66
10.17
9.607
10.11
9.744
8.512
8.538
7.857
8.358
8.209
12.36
8.358
9.073
42
26.71
FCF yield (avg)%
23.36
23.68
21.66
18.78
20.19
22.23
19.50
17.53
18.78
21.68
7.83
19.50
20.93
52
21.08
FCF margin%
1.92
0.40
0.40
2.62
0.56
2.50
2.70
1.68
0.40
0.40
2.53
1.68
1.12
77
1.749
FCF / Net incomex
1.983
1.930
2.311
2.425
2.648
2.667
3.199
3.246
3.398
3.651
1.370
3.246
2.657
55
29.03
ROIC%
17.02
15.59
14.21
12.54
11.78
13.28
11.80
10.94
8.05
6.10
8.01
10.94
12.17
32
16.66
Return on equity%
9.76
12.22
13.32
10.37
11.60
12.43
12.71
10.86
8.83
9.36
25.45
10.86
11.23
77
24.04
Return on assets%
20.17
19.30
21.07
18.99
18.93
16.60
14.44
13.09
11.08
12.90
14.53
13.09
17.76
62
3.02
EPS¥
1.47
1.53
1.55
1.67
1.46
1.24
1.35
1.22
1.16
1.05
3.33
(6.26%)
(3.06%)
—
15.11
EPS growth%
19.75
20.90
20.22
20.13
17.67
14.89
15.35
14.53
11.76
11.24
25.58
14.53
16.51
34
4.75
Bookvalue per sh¥
6.84
8.11
8.07
8.47
8.78
9.46
10.82
12.70
12.76
14.86
2.85
11.10%
8.82%
—
4.63
FCF per share¥
6.03
5.86
5.58
6.29
6.46
6.37
6.92
7.34
7.58
8.44
6.41
5.51%
3.43%
—
3.84
Dividend per sh¥
1.46
1.43
1.45
1.31
1.33
1.19
1.09
0.96
0.94
0.85
4.46
(8.59%)
(5.32%)
—
17.95
Div yield (avg)%
19.20
19.40
19.42
16.69
17.43
18.87
17.85
18.35
17.43
14.84
20.22
17.85
18.10
42
22.40
Payout ratio%
16.52
16.27
13.30
15.72
16.87
17.90
15.66
16.47
13.72
11.51
26.77
15.66
15.99
37
187.4
Shares (diluted)M
247.9
233.0
240.1
223.7
215.7
205.5
208.1
210.9
206.0
218.7
186.2
0.27%
(0.11%)
25
7.05
Buyback yield%
24.87
26.84
26.24
26.81
28.67
28.47
29.40
29.59
26.84
27.71
15.64
28.47
27.27
81
1.578
D/E ratiox
1.517
1.612
1.712
1.652
1.596
1.819
1.674
1.740
1.952
1.948
0.911
1.819
1.693
92
1.116
Enterprise value¥B
1.864
1.966
1.926
1.981
1.830
1.743
1.830
1.642
1.426
1.404
1.151
(5.16%)
(2.21%)
85
0.282
LT debt¥B
1.719
1.915
2.029
2.334
2.453
2.588
2.625
2.769
2.948
3.293
0.301
6.07%
8.27%
26
Revenue
¥2.729B
0.86%
1.00×
Cost of revenue
¥1.477B
0.74%
0.99×
Operating expenses
¥628.8M
0.79%
0.99×
Spread over hurdle
19.60%