1.384
Revenue¥B
1.697
1.707
1.748
1.780
1.807
1.803
1.784
1.770
1.730
1.748
1.481
(0.66%)
0.10%
75
7.45
Revenue growth%
16.51
16.37
13.74
12.10
9.33
6.80
4.38
4.25
3.32
0.40
20.36
4.25
8.06
36
25.57
Gross margin%
13.44
12.79
13.33
12.04
13.67
14.59
14.14
16.22
16.19
15.54
5.74
15.54
13.91
89
9.36
Operating margin%
11.64
14.48
17.37
15.60
16.60
17.77
14.91
12.24
12.14
9.78
14.99
12.24
14.70
65
18.87
Net margin%
15.21
17.77
17.59
18.73
20.32
18.89
17.89
15.22
18.14
19.67
15.23
18.14
18.02
59
23.94
P/E ratio (avg)x
33.82
36.66
37.96
36.07
33.49
33.77
36.83
36.67
36.35
41.90
15.83
36.67
36.50
70
8.265
EV/EBITx
40.11
44.52
52.50
51.30
61.19
70.49
82.20
84.19
84.44
92.84
14.53
84.19
65.84
60
19.21
FCF yield (avg)%
15.18
13.06
15.10
16.78
17.63
16.36
15.10
16.05
18.68
19.88
9.42
16.36
16.21
17
6.04
FCF margin%
12.71
12.69
11.64
12.44
12.98
11.19
12.30
10.89
8.11
8.30
14.41
10.89
11.97
29
1.182
FCF / Net incomex
1.256
1.336
1.371
1.530
1.478
1.407
1.568
1.484
1.503
1.560
1.437
1.503
1.481
40
3.84
ROIC%
0.40
2.61
3.00
5.55
3.52
6.24
4.98
2.44
0.40
1.61
26.81
2.44
2.81
55
5.76
Return on equity%
6.41
8.92
10.69
11.20
8.72
6.68
5.42
4.77
4.90
6.79
6.42
5.42
6.74
66
10.41
Return on assets%
11.60
9.48
11.36
13.32
15.99
14.32
12.03
13.86
16.23
16.10
20.84
14.32
13.59
57
150.69
EPS¥
144.83
155.24
152.83
161.68
171.74
179.18
184.66
165.73
171.66
152.88
156.89
(2.30%)
1.66%
—
13.81
EPS growth%
16.28
16.27
13.64
12.14
13.59
11.97
9.30
10.56
11.03
12.04
21.59
11.03
12.09
28
104.98
Bookvalue per sh¥
79.88
81.40
86.73
85.11
80.81
75.91
65.51
68.87
67.57
68.95
118.19
(3.12%)
(2.92%)
—
29.92
FCF per share¥
148.32
139.87
135.37
124.82
128.11
128.12
136.00
138.31
136.60
144.20
124.01
2.39%
(0.23%)
—
96.74
Dividend per sh¥
91.74
93.44
85.94
92.20
96.39
88.55
85.66
82.33
94.60
106.16
188.51
1.95%
2.14%
—
17.92
Div yield (avg)%
10.37
12.48
11.59
14.53
15.10
16.32
15.73
16.07
15.48
13.83
23.97
15.73
14.82
54
19.31
Payout ratio%
2.00
4.49
1.83
3.01
5.76
5.53
5.04
5.41
4.18
5.02
9.88
5.04
4.76
67
6.010
Shares (diluted)M
9.994
9.750
11.19
12.95
14.05
15.05
15.83
15.32
16.37
18.59
6.067
5.75%
7.60%
17
15.58
Buyback yield%
22.85
22.05
23.37
22.93
25.14
23.20
22.62
24.65
22.63
19.64
6.65
22.63
22.89
39
1.773
D/E ratiox
1.019
0.960
1.042
1.001
1.074
1.098
1.140
1.146
1.193
1.083
0.620
1.140
1.079
16
1.645
Enterprise value¥B
0.221
0.228
0.255
0.245
0.244
0.269
0.282
0.317
0.325
0.347
1.096
7.24%
5.23%
55
1.538
LT debt¥B
0.557
0.545
0.489
0.488
0.494
0.492
0.423
0.434
0.417
0.368
1.329
(5.71%)
(3.41%)
72
Revenue
¥1.748B
0.10%
1.00×
Cost of revenue
¥1.223B
0.10%
1.00×
Operating expenses
¥324.5M
(0.12%)
0.98×
Spread over hurdle
(3.16%)