0.462
Revenue¥B
0.684
0.702
0.746
0.797
0.820
0.848
0.889
0.919
0.987
1.014
0.486
4.34%
4.60%
32
6.65
Revenue growth%
29.24
30.81
29.63
30.56
27.57
26.99
24.31
23.58
23.48
26.27
9.52
24.31
27.28
66
4.89
Gross margin%
22.02
23.94
23.43
24.77
25.10
22.47
20.92
20.75
18.02
20.49
10.39
20.75
22.25
50
15.27
Operating margin%
13.43
14.08
12.49
12.73
11.56
8.96
11.69
14.40
13.72
15.45
12.04
13.72
13.08
69
19.00
Net margin%
23.06
24.22
23.21
25.23
23.56
20.64
22.29
23.76
22.12
19.24
11.62
22.12
23.13
44
14.70
P/E ratio (avg)x
31.31
35.64
37.27
39.72
43.97
48.71
52.78
55.71
58.42
63.69
10.82
55.71
46.34
50
35.16
EV/EBITx
25.99
29.98
31.66
33.95
33.83
36.73
41.40
38.83
42.05
42.78
27.13
41.40
35.34
36
26.07
FCF yield (avg)%
23.96
23.57
22.54
20.67
18.84
21.34
23.01
22.61
20.20
21.78
22.34
21.78
22.16
18
13.42
FCF margin%
18.92
17.75
18.89
19.70
21.20
19.21
16.57
16.27
16.42
18.37
27.66
16.57
18.63
92
1.057
FCF / Net incomex
0.223
0.232
0.219
0.226
0.240
0.252
0.216
0.214
0.211
0.186
0.105
0.214
0.221
45
24.63
ROIC%
13.49
11.29
10.20
7.46
9.75
6.86
6.44
4.43
7.14
6.66
19.51
6.66
7.30
64
23.17
Return on equity%
1.64
4.20
3.48
2.84
0.41
0.40
0.40
1.28
2.09
0.40
27.18
0.40
1.46
10
21.60
Return on assets%
2.81
1.07
2.84
5.56
8.08
5.12
5.90
8.12
6.47
5.29
5.18
5.90
5.42
38
202.59
EPS¥
140.85
132.60
138.40
138.91
133.17
115.20
113.71
101.14
110.61
99.86
208.71
(5.60%)
(4.73%)
—
4.28
EPS growth%
27.89
29.08
29.79
32.16
34.60
37.50
35.18
34.27
36.89
39.29
24.10
36.89
34.44
11
143.97
Bookvalue per sh¥
292.66
332.76
397.48
445.26
498.42
543.01
562.10
559.28
620.86
701.96
136.91
7.09%
10.12%
—
178.06
FCF per share¥
219.73
233.99
219.39
243.49
229.55
252.03
257.70
290.20
264.86
241.80
268.44
1.04%
1.07%
—
250.24
Dividend per sh¥
153.94
145.49
143.54
130.38
134.51
125.05
119.83
104.58
111.97
116.16
200.83
(2.89%)
(3.61%)
—
25.94
Div yield (avg)%
20.12
21.24
22.21
25.12
25.40
26.86
27.80
28.98
27.63
27.82
16.66
27.80
26.13
16
19.47
Payout ratio%
21.62
20.06
18.55
16.81
15.69
14.54
15.53
14.43
13.21
15.60
21.04
14.54
15.64
60
2.220
Shares (diluted)M
2.818
3.188
3.440
3.344
3.070
3.044
3.339
3.531
3.210
3.186
2.279
0.75%
1.93%
10
26.10
Buyback yield%
19.63
20.62
18.08
18.27
17.19
16.17
14.33
16.77
14.70
15.82
6.28
15.82
16.98
54
0.481
D/E ratiox
1.720
1.854
1.901
2.079
2.135
1.994
1.856
1.852
1.805
2.032
1.394
1.856
1.878
89
899.7
Enterprise value¥M
251.1
278.1
323.9
335.1
336.8
336.6
400.0
454.6
449.8
524.9
490.6
9.28%
7.82%
18
1.194
LT debt¥B
1.179
1.130
1.230
1.157
1.215
1.412
1.448
1.443
1.620
1.814
0.285
8.34%
4.54%
22
Revenue
¥1.014B
4.60%
1.00×
Cost of revenue
¥671.3M
4.41%
0.98×
Operating expenses
¥182.6M
4.94%
1.03×
Spread over hurdle
43.86%