1.536
Revenue¥B
1.338
1.418
1.505
1.571
1.604
1.677
1.733
1.820
1.936
2.007
1.608
4.59%
4.74%
29
23.38
Revenue growth%
22.83
24.94
24.09
25.89
26.50
23.67
24.21
24.15
23.61
20.77
23.07
23.67
24.12
52
9.26
Gross margin%
13.65
13.30
14.56
17.51
18.59
15.75
15.71
14.86
15.83
15.65
7.07
15.71
15.68
57
14.88
Operating margin%
11.33
10.01
11.46
13.62
11.15
12.68
13.97
14.80
14.49
16.01
25.36
14.49
13.15
10
27.30
Net margin%
21.43
19.49
17.55
15.88
17.43
16.46
14.95
13.76
15.41
12.63
15.25
14.95
16.17
64
10.29
P/E ratio (avg)x
44.86
44.51
51.25
59.85
65.35
72.94
77.33
89.99
92.63
106.2
17.65
89.99
69.15
74
7.618
EV/EBITx
27.12
30.81
34.30
37.29
39.77
42.83
44.06
43.30
48.23
53.01
36.14
44.06
41.30
8
3.94
FCF yield (avg)%
17.30
14.80
14.87
16.09
14.57
11.81
11.56
10.45
12.71
15.47
14.76
11.81
14.69
33
9.08
FCF margin%
4.05
6.91
7.21
7.63
6.81
9.68
10.94
12.29
11.32
8.71
7.58
10.94
8.17
92
0.767
FCF / Net incomex
0.787
0.782
0.725
0.707
0.608
0.527
0.509
0.541
0.554
0.495
0.163
0.527
0.581
24
12.53
ROIC%
5.97
6.43
3.99
3.73
5.46
4.26
2.82
3.14
2.71
3.59
22.72
3.14
3.86
6
8.51
Return on equity%
2.37
4.07
2.14
0.40
0.40
1.66
0.40
0.40
2.36
1.64
7.48
1.64
1.65
48
5.79
Return on assets%
7.00
8.40
5.70
6.28
5.17
5.70
3.76
3.91
5.26
7.78
18.91
5.26
5.70
7
16.06
EPS¥
16.15
17.29
19.82
21.31
23.22
21.99
21.46
21.20
19.96
19.92
17.58
(3.02%)
2.41%
—
26.00
EPS growth%
1.80
3.70
4.77
4.02
5.41
4.24
3.55
4.77
2.53
3.97
25.90
3.97
4.00
83
12.75
Bookvalue per sh¥
23.51
22.68
23.65
26.03
30.57
35.10
35.96
38.40
42.30
40.11
8.43
5.58%
7.03%
—
5.14
FCF per share¥
17.50
16.82
15.93
16.95
15.11
14.78
16.28
14.98
15.98
17.48
16.10
2.96%
(0.59%)
—
5.64
Dividend per sh¥
8.79
8.88
10.15
10.70
12.49
14.40
15.87
18.70
19.53
21.17
29.13
11.13%
8.98%
—
24.37
Div yield (avg)%
4.24
2.02
0.40
3.20
3.57
4.25
5.37
4.12
1.70
0.40
21.00
4.12
3.38
46
2.87
Payout ratio%
22.22
20.68
23.15
25.28
24.74
27.21
26.30
24.03
23.74
23.78
13.92
24.03
23.91
88
45.38
Shares (diluted)M
39.97
42.75
46.78
41.48
44.42
42.87
38.11
33.11
31.83
28.32
45.52
(8.61%)
(3.25%)
88
29.84
Buyback yield%
32.60
35.30
37.04
38.74
39.43
41.64
44.61
45.06
43.24
41.54
8.93
43.24
40.49
45
1.414
D/E ratiox
0.736
0.685
0.741
0.738
0.764
0.741
0.822
0.790
0.695
0.713
0.769
0.741
0.739
70
1,584
Enterprise value¥M
441.6
475.8
437.0
417.0
391.0
384.5
382.8
363.8
390.8
388.8
884.4
(0.11%)
(2.54%)
47
1.840
LT debt¥B
0.285
0.314
0.317
0.354
0.351
0.401
0.477
0.490
0.585
0.670
1.742
13.84%
8.78%
13
Revenue
¥2.007B
4.74%
1.00×
Cost of revenue
¥982.4M
4.61%
0.99×
Operating expenses
¥481.9M
4.66%
0.99×
Goodwill & intangibles
18.35%
Return on capital
117.35%
Spread over hurdle
110.29%