1.436
Revenue¥B
2.625
2.745
2.785
2.955
3.035
3.141
3.250
3.405
3.509
3.626
1.508
3.62%
3.67%
23
25.02
Revenue growth%
25.19
24.79
23.39
21.98
19.89
20.50
20.90
20.98
19.99
18.84
21.43
20.50
20.94
26
11.28
Gross margin%
26.18
27.99
27.60
27.04
29.74
30.22
31.93
29.03
28.95
28.58
6.35
29.03
28.77
17
10.79
Operating margin%
17.25
17.61
15.37
17.86
15.10
15.64
14.32
11.86
14.83
15.92
13.01
14.83
15.51
10
23.26
Net margin%
2.76
0.55
0.40
3.28
5.02
3.49
3.53
1.43
1.84
2.30
4.82
2.30
2.53
89
7.682
P/E ratio (avg)x
12.56
12.50
12.58
13.86
14.59
14.50
14.70
15.72
14.34
13.74
13.81
14.50
14.10
35
33.65
EV/EBITx
42.95
49.13
53.64
62.66
73.61
76.10
91.45
95.72
103.4
102.4
28.72
95.72
74.86
14
12.07
FCF yield (avg)%
11.73
14.04
14.90
12.16
11.58
14.49
14.41
16.76
16.19
15.87
21.14
15.87
14.45
90
28.96
FCF margin%
10.86
13.60
11.93
11.13
13.27
15.19
13.65
10.73
12.64
13.35
18.59
13.35
12.96
10
1.181
FCF / Net incomex
1.260
1.302
1.450
1.366
1.321
1.417
1.418
1.274
1.127
1.030
0.761
1.274
1.311
65
27.05
ROIC%
15.68
13.68
12.72
11.22
8.43
10.20
10.15
8.25
5.63
3.04
22.14
8.25
10.18
73
17.77
Return on equity%
16.06
14.40
13.60
12.79
10.35
9.46
10.10
11.27
10.49
11.57
25.52
10.49
11.42
40
29.02
Return on assets%
30.97
31.52
33.48
31.82
29.42
32.32
29.95
32.35
30.84
32.05
2.39
32.05
31.67
59
29.17
EPS¥
20.46
19.71
17.63
18.19
17.48
15.87
15.49
14.31
14.76
13.65
30.59
(4.83%)
(4.61%)
—
9.56
EPS growth%
18.78
20.71
18.03
19.66
20.14
20.40
23.39
23.43
24.64
21.83
26.57
23.39
20.55
63
5.12
Bookvalue per sh¥
11.22
12.16
10.77
11.58
11.45
12.13
10.69
11.01
10.61
9.62
27.03
(3.43%)
(0.72%)
—
7.59
FCF per share¥
46.65
48.81
51.46
51.73
58.13
61.30
69.83
78.01
83.19
95.87
30.12
10.53%
8.98%
—
11.74
Dividend per sh¥
34.08
40.73
43.03
42.58
42.49
49.08
54.38
58.95
63.90
69.03
14.63
10.19%
8.65%
—
27.44
Div yield (avg)%
1.34
0.40
0.40
0.40
2.05
1.64
3.92
2.60
5.24
6.91
25.34
3.92
1.85
79
19.06
Payout ratio%
10.34
12.36
13.29
15.73
16.52
16.67
15.87
18.14
16.65
19.00
11.94
16.67
16.19
39
22.78
Shares (diluted)M
19.69
17.44
18.83
17.51
19.04
20.41
21.46
22.55
23.80
24.19
22.66
4.91%
2.75%
85
20.97
Buyback yield%
27.38
26.37
23.75
25.12
27.26
27.96
30.32
30.61
29.73
29.69
20.49
29.73
27.67
62
0.232
D/E ratiox
1.439
1.376
1.272
1.209
1.235
1.105
1.190
1.202
1.099
1.185
0.518
1.185
1.206
30
0.751
Enterprise value¥B
1.043
1.159
1.103
1.109
1.080
1.201
1.311
1.205
1.303
1.364
0.216
4.79%
2.13%
12
2.533
LT debt¥B
2.917
3.012
3.468
3.599
3.824
4.324
4.300
5.036
5.375
5.709
0.942
8.35%
8.34%
10
Revenue
¥3.626B
3.67%
1.00×
Cost of revenue
¥2.475B
3.96%
1.03×
Operating expenses
¥769.3M
3.28%
0.96×
Goodwill & intangibles
19.50%
Spread over hurdle
30.70%