0.371
Revenue¥B
0.687
0.704
0.750
0.802
0.850
0.888
0.933
0.967
1.000
1.028
0.406
3.86%
4.40%
35
28.17
Revenue growth%
8.10
6.58
7.82
8.16
9.43
7.83
6.67
6.69
7.21
4.89
3.48
6.69
7.52
17
2.74
Gross margin%
9.56
7.16
7.45
6.77
5.75
8.17
8.70
11.58
11.19
11.49
18.07
11.19
8.43
37
8.15
Operating margin%
27.63
25.00
24.33
24.00
23.78
21.14
21.44
21.84
18.95
17.60
12.53
21.14
22.81
43
19.67
Net margin%
21.32
23.39
22.34
21.04
18.67
17.87
18.78
21.72
21.49
19.75
28.84
19.75
21.18
69
27.90
P/E ratio (avg)x
52.74
57.40
67.66
80.06
84.45
88.37
102.8
110.9
116.0
112.3
12.35
110.9
86.41
57
7.212
EV/EBITx
14.50
14.97
14.81
14.70
14.40
16.03
14.82
16.72
16.91
18.22
15.96
16.72
14.89
32
19.74
FCF yield (avg)%
17.08
14.44
13.57
11.44
13.87
16.56
13.72
12.77
12.13
12.79
23.95
12.79
13.64
27
28.94
FCF margin%
1.53
1.77
2.77
5.02
5.88
8.88
10.27
10.65
12.89
10.20
17.68
10.27
7.38
72
1.339
FCF / Net incomex
1.478
1.601
1.817
2.049
2.097
2.052
2.128
2.507
2.517
2.466
1.371
2.466
2.075
23
14.82
ROIC%
22.20
21.51
22.75
25.56
24.02
25.73
23.59
22.81
22.81
19.85
26.38
22.81
22.81
33
23.44
Return on equity%
21.20
19.93
19.32
19.34
17.41
19.10
18.47
18.38
18.22
15.62
17.10
18.38
18.78
93
3.57
Return on assets%
9.84
7.17
4.54
4.73
4.19
3.81
1.04
3.69
5.13
4.59
3.49
3.81
4.57
44
31.82
EPS¥
17.56
17.98
18.60
18.21
17.92
16.80
17.32
19.15
20.82
20.17
34.51
2.40%
2.83%
—
24.72
EPS growth%
14.20
13.30
15.87
17.35
19.17
16.22
15.24
12.74
11.84
12.09
24.89
12.74
14.72
47
23.29
Bookvalue per sh¥
8.34
7.90
7.25
6.92
7.06
6.66
5.77
5.76
5.96
6.37
6.18
(2.04%)
(3.17%)
—
32.65
FCF per share¥
8.92
9.90
10.58
11.91
13.12
12.95
11.92
12.05
10.95
11.92
31.43
(1.90%)
3.79%
—
14.64
Dividend per sh¥
33.85
35.63
38.54
37.78
42.72
45.04
48.08
50.28
50.78
53.86
16.20
4.74%
6.66%
—
8.03
Div yield (avg)%
15.84
14.82
16.17
18.83
17.36
18.51
17.27
19.46
19.46
21.38
2.39
19.46
17.94
89
18.52
Payout ratio%
8.48
7.42
5.75
3.37
3.14
3.88
6.47
3.66
4.45
3.63
25.21
3.88
4.16
80
9.444
Shares (diluted)M
14.43
14.55
16.48
18.93
22.04
23.45
27.00
29.29
29.22
28.25
9.390
5.09%
7.55%
33
25.33
Buyback yield%
24.14
26.59
25.59
26.39
26.17
25.33
24.24
25.21
27.76
30.24
9.39
25.33
25.88
93
0.328
D/E ratiox
0.289
0.336
0.348
0.361
0.435
0.424
0.468
0.552
0.556
0.549
0.726
0.549
0.429
49
369.8
Enterprise value¥M
322.1
300.5
298.1
328.4
321.3
314.0
311.1
295.3
308.3
330.5
630.7
0.57%
0.59%
58
447.1
LT debt¥M
288.9
328.5
353.4
394.7
447.8
422.5
395.1
385.8
401.5
433.2
732.4
(0.66%)
5.06%
41
Revenue
¥1.028B
4.40%
1.00×
Cost of revenue
¥521.7M
4.23%
0.98×
Operating expenses
¥253.9M
4.77%
1.04×
Spread over hurdle
11.84%