2.298
Revenue¥B
1.845
1.950
2.019
2.071
2.185
2.203
2.326
2.445
2.541
2.602
2.460
3.55%
3.65%
64
6.45
Revenue growth%
11.27
11.61
11.94
9.42
11.15
8.90
10.39
13.28
12.05
12.86
3.94
12.05
11.44
70
19.28
Gross margin%
11.79
9.83
9.38
7.57
9.09
10.60
9.04
11.12
10.99
13.43
14.19
10.99
10.22
34
13.70
Operating margin%
9.23
6.82
9.22
8.38
6.31
8.74
5.96
6.49
4.34
4.62
21.82
5.96
6.65
70
21.04
Net margin%
1.17
0.40
0.40
1.14
3.62
3.54
4.26
5.22
7.58
7.28
25.40
5.22
3.58
52
27.08
P/E ratio (avg)x
44.32
49.45
53.72
50.20
54.00
61.98
66.83
63.39
72.75
71.88
22.19
66.83
57.99
22
7.363
EV/EBITx
17.71
16.56
15.59
17.38
15.56
14.73
13.39
11.85
10.58
10.14
25.68
11.85
15.15
78
15.55
FCF yield (avg)%
9.85
8.53
10.01
12.82
9.91
10.45
13.30
14.71
11.84
14.44
8.30
13.30
11.15
27
29.09
FCF margin%
22.96
23.95
22.45
22.39
21.59
21.67
22.95
24.62
23.65
21.56
19.20
22.95
22.70
86
0.709
FCF / Net incomex
0.845
0.919
0.960
0.948
0.886
0.958
0.876
0.971
0.895
0.960
0.783
0.958
0.934
70
17.19
ROIC%
27.18
30.16
30.70
32.06
31.46
32.31
32.00
30.70
31.50
32.41
27.49
32.00
31.48
26
13.04
Return on equity%
24.76
27.39
29.70
27.16
29.03
30.13
30.32
29.31
29.69
32.58
22.16
30.13
29.50
93
4.78
Return on assets%
14.70
16.56
18.22
19.74
16.81
15.43
14.39
12.13
11.00
10.49
24.08
12.13
15.06
34
12.28
EPS¥
7.61
8.34
7.49
7.11
7.85
8.48
7.67
7.87
7.07
6.45
12.58
(3.86%)
(2.16%)
—
22.90
EPS growth%
19.36
17.74
20.31
20.23
17.40
19.91
19.33
21.72
19.40
21.19
20.76
19.91
19.66
73
7.13
Bookvalue per sh¥
15.32
13.09
12.87
13.73
14.35
14.46
13.26
12.21
12.39
11.56
12.73
(4.23%)
(3.42%)
—
9.09
FCF per share¥
22.03
23.20
26.31
28.10
29.45
29.21
30.87
34.88
34.52
40.78
13.11
6.73%
8.15%
—
19.14
Dividend per sh¥
12.69
13.93
14.86
13.12
12.79
12.56
13.84
14.63
12.66
13.64
4.43
1.29%
(0.64%)
—
10.93
Div yield (avg)%
20.96
21.50
21.58
21.46
20.18
20.75
19.68
17.54
18.88
21.11
21.29
19.68
20.85
41
6.26
Payout ratio%
20.55
22.64
25.34
23.54
26.22
24.80
26.04
27.07
25.69
24.57
16.53
25.69
25.07
71
47.46
Shares (diluted)M
36.01
33.22
31.38
33.58
28.93
27.20
23.32
22.70
21.14
21.64
48.20
(5.64%)
(5.69%)
31
17.32
Buyback yield%
20.62
22.00
21.63
24.61
24.10
24.86
22.94
22.71
22.38
19.56
19.61
22.71
22.54
41
1.723
D/E ratiox
0.598
0.683
0.791
0.810
0.790
0.875
0.995
0.950
0.979
1.000
0.248
0.979
0.842
51
2.244
Enterprise value¥B
2.414
2.421
2.545
2.956
3.120
3.126
3.360
3.358
3.882
4.108
1.987
5.66%
7.22%
13
1.502
LT debt¥B
1.376
1.392
1.331
1.487
1.639
1.694
1.665
1.711
1.828
1.832
3.094
2.26%
4.17%
69
Revenue
¥2.602B
3.65%
1.00×
Cost of revenue
¥1.822B
3.65%
1.00×
Operating expenses
¥557.0M
4.05%
1.04×
Spread over hurdle
(2.59%)