1.456
Revenue¥B
0.601
0.643
0.716
0.797
0.865
0.931
0.997
1.093
1.179
1.292
1.619
8.35%
9.12%
90
24.39
Revenue growth%
14.08
11.59
8.81
6.27
8.77
10.63
10.09
11.42
11.25
11.62
8.82
11.25
10.94
42
12.91
Gross margin%
33.24
35.94
37.21
35.32
37.97
35.74
38.41
40.93
38.28
41.21
27.49
38.41
37.59
90
22.91
Operating margin%
9.97
7.49
6.69
5.10
5.82
3.15
5.96
3.51
2.48
3.72
22.23
3.51
5.46
12
12.13
Net margin%
6.10
5.38
2.98
1.89
0.40
1.68
1.79
0.60
0.40
1.13
7.48
1.13
1.74
17
35.86
P/E ratio (avg)x
8.592
9.441
9.101
9.017
7.861
7.390
7.674
7.066
7.566
6.604
10.27
7.390
7.768
48
8.264
EV/EBITx
8.698
9.421
10.72
11.77
11.57
13.21
14.80
14.15
14.25
13.20
18.93
14.15
12.48
5
22.01
FCF yield (avg)%
17.01
18.68
18.00
16.63
15.78
17.23
15.81
18.17
16.49
17.40
13.89
17.23
17.12
77
3.70
FCF margin%
1.46
0.40
0.40
0.40
2.31
4.92
7.52
10.50
8.02
9.20
6.91
8.02
3.62
53
0.419
FCF / Net incomex
0.965
1.115
1.282
1.218
1.258
1.162
1.253
1.289
1.483
1.620
1.697
1.289
1.255
82
2.00
ROIC%
25.59
23.99
25.81
28.31
31.05
28.49
31.07
33.87
34.36
33.45
17.06
33.45
29.77
14
12.71
Return on equity%
0.40
0.40
0.40
2.86
0.95
0.40
3.01
1.81
2.23
2.45
6.08
2.23
1.38
75
4.60
Return on assets%
34.47
34.34
36.10
36.76
34.92
32.07
29.62
30.96
28.18
29.19
17.38
29.62
33.21
45
102.12
EPS¥
67.03
74.88
77.79
77.03
83.07
90.54
92.27
103.30
112.22
119.65
105.51
7.57%
5.72%
—
17.69
EPS growth%
38.68
38.25
37.07
38.75
38.75
41.63
40.84
42.57
42.80
45.03
8.48
42.57
39.79
71
30.39
Bookvalue per sh¥
13.05
12.61
11.58
12.10
11.19
9.75
8.99
8.90
7.61
8.15
118.38
(6.13%)
(5.88%)
—
29.03
FCF per share¥
75.62
78.52
81.83
86.60
98.07
91.41
95.79
98.28
96.15
95.77
63.92
(0.47%)
2.34%
—
22.42
Dividend per sh¥
124.05
115.38
103.63
110.40
98.61
97.50
105.02
102.85
104.01
101.91
120.04
0.66%
(1.60%)
—
9.38
Div yield (avg)%
6.12
5.61
5.60
5.11
5.67
3.03
3.66
6.16
6.51
6.15
19.86
6.15
5.64
72
20.36
Payout ratio%
0.85
0.87
0.40
2.12
0.40
0.40
2.94
4.13
4.11
3.20
21.29
3.20
1.50
93
6.585
Shares (diluted)M
7.932
7.990
8.253
9.437
10.97
12.31
14.79
15.95
16.36
16.79
6.608
8.88%
7.76%
63
5.39
Buyback yield%
21.16
19.90
21.68
21.15
18.35
18.93
21.27
21.59
18.59
18.56
4.79
18.93
20.53
19
0.318
D/E ratiox
1.060
1.149
1.123
1.185
1.135
1.235
1.148
1.304
1.439
1.604
1.280
1.304
1.167
23
0.119
Enterprise value¥B
0.879
0.897
1.016
1.014
1.133
1.139
1.296
1.482
1.773
2.023
1.721
12.28%
10.01%
82
1.307
LT debt¥B
1.406
1.439
1.420
1.378
1.527
1.522
1.644
1.795
1.954
1.944
0.397
4.94%
5.10%
39
Revenue
¥1.292B
9.12%
1.00×
Cost of revenue
¥652.9M
9.55%
1.04×
Operating expenses
¥311.1M
8.62%
0.96×
Goodwill & intangibles
15.91%
Spread over hurdle
(4.02%)