0.601
Revenue¥B
5.279
5.406
5.586
5.703
5.711
5.920
6.061
6.231
6.165
6.128
0.673
1.42%
1.69%
57
8.92
Revenue growth%
20.84
19.53
20.95
23.15
20.37
21.10
21.45
20.12
21.82
24.66
14.22
21.45
21.03
54
19.44
Gross margin%
15.17
17.38
15.10
16.05
18.40
16.25
17.28
18.06
19.20
20.05
8.78
18.06
17.33
91
9.58
Operating margin%
0.99
0.40
0.40
0.49
0.40
0.49
2.62
2.03
3.66
3.05
4.54
2.62
0.74
9
27.61
Net margin%
6.01
6.43
3.72
3.54
3.42
5.40
7.17
10.06
11.36
9.53
5.91
9.53
6.22
11
24.64
P/E ratio (avg)x
27.91
32.74
36.56
38.86
44.32
46.18
45.80
53.47
62.29
67.55
23.92
53.47
45.06
61
13.60
EV/EBITx
18.50
19.04
18.77
21.09
20.37
18.37
18.79
19.05
20.52
18.70
23.46
18.79
18.91
78
8.42
FCF yield (avg)%
22.38
22.80
20.66
21.09
20.91
19.35
20.52
21.38
20.29
21.29
4.42
20.52
21.00
75
8.87
FCF margin%
2.30
1.37
0.40
1.03
0.40
1.23
0.60
2.39
2.58
1.28
17.23
1.28
1.26
77
1.549
FCF / Net incomex
0.721
0.784
0.901
0.976
1.048
1.131
1.167
1.245
1.399
1.447
0.361
1.245
1.089
54
23.09
ROIC%
19.41
19.41
16.52
18.66
18.95
18.58
15.77
13.06
12.08
10.84
15.43
13.06
17.55
65
4.49
Return on equity%
19.17
17.52
15.98
17.04
14.24
13.17
11.45
11.92
14.46
12.35
9.28
12.35
14.35
87
9.64
Return on assets%
14.58
12.52
13.05
13.78
12.98
10.27
9.84
12.33
9.50
11.73
25.11
10.27
12.43
81
40.88
EPS¥
57.29
61.61
66.07
65.58
74.25
78.72
87.08
88.08
94.23
92.94
45.29
4.59%
5.11%
—
11.40
EPS growth%
23.07
25.51
24.38
21.59
18.82
17.74
20.42
22.95
20.62
21.33
8.43
20.62
21.46
20
81.02
Bookvalue per sh¥
74.25
86.09
97.77
101.10
96.47
107.71
123.90
142.37
141.81
158.53
86.04
10.44%
7.13%
—
83.48
FCF per share¥
109.17
114.17
104.90
89.51
93.45
80.52
75.48
67.51
63.16
64.48
51.35
(7.15%)
(4.91%)
—
72.32
Dividend per sh¥
65.66
63.56
55.44
52.21
45.18
49.24
48.85
43.37
43.96
40.91
50.56
(1.97%)
(5.10%)
—
25.81
Div yield (avg)%
18.95
19.25
21.18
20.12
22.06
23.55
21.47
23.22
22.99
21.49
13.18
22.99
21.48
65
12.21
Payout ratio%
15.15
15.20
14.91
12.85
10.90
10.88
8.72
7.23
5.18
5.45
4.40
7.23
10.89
75
32.24
Shares (diluted)M
33.02
33.62
31.65
31.39
32.40
29.82
28.41
25.96
22.18
19.03
31.63
(10.09%)
(5.07%)
28
14.44
Buyback yield%
22.91
25.88
24.24
24.29
21.41
21.62
19.52
16.99
16.56
18.38
4.82
18.38
21.52
29
1.109
D/E ratiox
1.362
1.346
1.401
1.432
1.539
1.779
1.868
1.853
1.982
2.062
1.080
1.868
1.659
70
1.451
Enterprise value¥B
5.371
5.178
5.744
6.110
6.089
6.397
6.552
6.840
7.657
8.461
5.266
6.80%
4.79%
48
1.322
LT debt¥B
2.629
2.576
2.786
2.694
2.453
2.651
2.359
2.258
2.072
2.036
3.690
(3.66%)
(2.08%)
34
Revenue
¥6.128B
1.69%
1.00×
Cost of revenue
¥4.122B
1.96%
1.03×
Operating expenses
¥679.6M
0.69%
0.91×
Spread over hurdle
10.01%