1.733
Revenue¥B
0.958
1.048
1.134
1.256
1.363
1.461
1.602
1.773
1.946
2.093
1.923
8.95%
8.83%
53
22.42
Revenue growth%
5.38
4.24
6.54
5.62
4.52
6.80
7.43
8.50
10.04
7.86
22.32
7.86
6.67
88
6.46
Gross margin%
23.81
25.96
25.28
27.56
26.40
24.88
22.06
19.70
19.74
20.87
7.48
20.87
24.34
63
7.08
Operating margin%
18.64
17.00
18.31
15.90
14.97
16.14
17.74
18.00
19.91
19.79
7.48
18.00
17.87
78
4.84
Net margin%
2.56
4.40
7.35
8.62
8.13
5.21
7.44
10.44
11.24
13.18
14.17
10.44
7.78
32
18.61
P/E ratio (avg)x
13.84
12.26
12.49
11.77
10.65
11.07
12.08
11.12
10.14
8.909
29.34
11.07
11.45
32
20.46
EV/EBITx
53.90
60.15
63.53
71.55
77.31
85.72
84.85
94.86
93.35
96.27
22.24
93.35
81.08
71
17.97
FCF yield (avg)%
17.25
16.07
16.21
14.96
12.36
10.68
12.95
10.20
12.35
13.04
9.02
12.35
12.99
38
29.29
FCF margin%
0.54
0.40
3.40
2.91
3.20
5.35
7.87
5.51
4.48
2.96
12.12
5.35
3.30
49
1.099
FCF / Net incomex
0.365
0.404
0.434
0.411
0.392
0.415
0.474
0.480
0.474
0.441
1.652
0.474
0.425
66
8.17
ROIC%
10.62
13.59
13.04
13.38
11.61
9.27
9.22
11.79
8.93
9.06
16.94
9.22
11.11
60
28.14
Return on equity%
3.96
2.16
0.40
2.17
1.15
0.40
0.40
1.19
2.70
4.40
4.48
1.19
1.68
80
20.43
Return on assets%
24.96
24.51
21.88
20.90
23.49
25.09
23.09
20.33
20.96
20.93
24.19
20.96
22.49
29
153.41
EPS¥
89.45
87.62
82.99
83.92
83.09
84.10
83.23
91.41
102.06
110.27
165.69
5.82%
1.96%
—
13.63
EPS growth%
16.13
15.49
14.07
15.01
13.96
14.44
14.88
11.90
13.09
14.84
15.77
14.44
14.64
32
92.54
Bookvalue per sh¥
81.59
87.87
92.37
86.07
88.13
99.62
105.19
95.91
99.70
108.96
173.88
4.34%
2.87%
—
150.73
FCF per share¥
50.97
46.20
40.92
42.81
43.75
38.01
38.08
38.31
37.73
37.77
164.44
(2.90%)
(4.02%)
—
111.21
Dividend per sh¥
62.74
60.04
54.98
50.24
52.00
57.53
54.37
54.13
53.85
55.66
77.69
1.37%
(1.61%)
—
28.86
Div yield (avg)%
22.10
20.60
23.48
21.42
20.02
21.26
20.04
18.71
18.91
17.64
9.42
18.91
20.32
83
6.26
Payout ratio%
30.34
32.69
30.54
32.37
29.65
32.19
31.29
28.91
27.65
27.87
8.08
28.91
30.44
50
3.727
Shares (diluted)M
5.676
5.795
5.879
6.464
6.931
7.610
8.220
8.204
9.426
9.694
3.773
6.94%
6.41%
31
26.62
Buyback yield%
20.39
22.07
24.64
25.86
25.59
24.27
22.98
22.31
24.70
25.97
9.93
24.27
24.46
36
1.259
D/E ratiox
1.621
1.633
1.847
1.777
1.652
1.672
1.828
1.674
1.854
1.955
1.676
1.828
1.726
70
0.343
Enterprise value¥B
1.486
1.608
1.527
1.409
1.519
1.441
1.263
1.170
1.037
0.994
1.356
(8.14%)
(4.43%)
45
1.279
LT debt¥B
1.430
1.545
1.478
1.353
1.356
1.488
1.666
1.563
1.755
1.829
0.488
6.16%
1.35%
78
Revenue
¥2.093B
8.83%
1.00×
Cost of revenue
¥1.465B
8.83%
1.00×
Operating expenses
¥449.5M
8.60%
0.98×
Spread over hurdle
(0.60%)