0.871
Revenue¥B
1.910
1.917
1.875
1.842
1.828
1.789
1.754
1.763
1.789
1.793
0.924
(0.38%)
(0.81%)
45
28.23
Revenue growth%
21.03
19.60
16.96
14.36
16.47
17.17
14.81
15.31
12.35
13.22
24.57
14.81
15.89
85
20.11
Gross margin%
9.37
8.04
7.44
8.45
6.60
6.05
6.02
6.71
8.47
5.52
12.01
6.05
7.08
11
22.63
Operating margin%
3.25
5.67
5.86
3.38
5.43
7.37
7.72
5.50
3.45
1.60
24.95
5.50
5.47
54
3.98
Net margin%
14.78
17.01
16.81
15.45
12.48
12.19
13.84
14.92
16.14
17.74
28.99
14.92
15.18
60
13.28
P/E ratio (avg)x
13.65
12.63
13.83
14.36
15.94
16.17
14.14
14.85
15.65
15.91
13.44
15.65
14.60
93
6.795
EV/EBITx
13.42
15.85
15.65
16.69
17.92
20.39
23.18
23.30
24.25
23.34
35.57
23.30
19.16
10
8.93
FCF yield (avg)%
28.01
29.34
29.55
32.00
29.93
29.91
29.88
29.21
31.94
29.57
21.07
29.88
29.72
85
22.69
FCF margin%
7.01
4.94
3.90
1.80
1.04
4.03
4.76
7.62
9.66
6.82
9.81
6.82
4.85
88
1.397
FCF / Net incomex
0.379
0.394
0.380
0.434
0.440
0.470
0.476
0.487
0.507
0.518
0.288
0.487
0.455
69
28.57
ROIC%
1.45
1.29
2.66
5.52
3.54
6.24
7.24
8.40
6.98
8.70
26.35
7.24
5.88
17
9.70
Return on equity%
20.09
20.53
20.41
22.92
20.59
20.09
17.11
18.56
18.58
21.03
6.62
18.58
20.25
32
16.99
Return on assets%
13.02
15.87
14.27
12.45
15.20
15.79
16.37
16.03
14.83
15.76
29.53
15.79
15.48
28
227.03
EPS¥
70.43
71.46
85.48
89.29
103.66
121.18
135.41
149.55
153.04
158.13
234.55
8.81%
9.85%
—
7.34
EPS growth%
29.17
30.19
28.03
25.74
26.42
23.64
24.84
22.35
22.12
24.10
13.99
23.64
25.29
14
35.64
Bookvalue per sh¥
93.92
97.98
101.79
101.45
106.28
125.30
150.52
167.63
173.81
201.64
43.55
13.66%
8.07%
—
118.16
FCF per share¥
139.36
135.78
127.29
134.58
145.45
162.38
170.54
167.07
157.72
144.75
86.88
(0.10%)
0.99%
—
159.35
Dividend per sh¥
128.85
117.21
114.72
128.84
123.63
127.72
117.44
108.80
106.75
119.79
88.73
(0.63%)
0.58%
—
28.25
Div yield (avg)%
25.21
24.64
21.77
21.35
20.91
23.37
23.92
21.87
19.26
17.21
7.69
21.87
21.82
6
19.07
Payout ratio%
8.70
6.62
6.57
5.81
4.03
3.63
4.45
6.95
9.18
7.45
28.87
6.95
6.60
52
2.962
Shares (diluted)M
3.185
3.533
3.724
3.606
3.812
4.035
3.668
3.843
3.364
3.725
2.849
(0.46%)
2.43%
47
14.65
Buyback yield%
7.63
4.92
2.27
4.50
3.99
2.14
0.40
0.40
0.40
1.42
10.59
0.40
2.21
53
1.227
D/E ratiox
1.582
1.416
1.230
1.074
0.977
0.933
0.843
0.836
0.755
0.823
1.515
0.836
0.955
68
0.266
Enterprise value¥B
1.940
1.938
2.080
2.404
2.757
3.222
3.452
3.473
3.431
3.445
0.983
4.56%
6.74%
67
0.391
LT debt¥B
0.527
0.571
0.606
0.713
0.791
0.874
0.952
1.052
1.083
1.253
1.067
9.64%
10.86%
86
Revenue
¥1.793B
(0.81%)
1.00×
Cost of revenue
¥944.7M
(0.95%)
0.99×
Operating expenses
¥230.2M
(0.83%)
1.00×
Cash and investments
14.61%
Spread over hurdle
65.21%