0.257
Revenue¥B
1.233
1.290
1.313
1.350
1.410
1.498
1.572
1.636
1.677
1.716
0.277
4.01%
3.98%
92
19.87
Revenue growth%
8.79
6.63
7.40
5.05
7.49
10.31
8.02
11.01
10.70
10.37
24.08
10.37
8.40
46
22.07
Gross margin%
14.13
11.83
10.41
12.68
12.91
12.96
10.23
8.05
6.45
8.95
12.69
8.95
11.12
33
5.94
Operating margin%
10.21
8.54
10.04
9.44
7.34
7.85
5.78
4.52
1.72
3.70
11.94
4.52
7.59
64
19.72
Net margin%
4.51
6.37
3.87
5.60
6.99
5.98
6.91
7.28
8.92
7.04
16.98
7.04
6.64
54
15.86
P/E ratio (avg)x
34.99
38.54
40.15
38.63
38.90
39.76
43.23
49.62
59.40
62.94
23.15
49.62
39.96
80
21.44
EV/EBITx
54.85
58.63
58.99
68.09
76.31
80.21
78.41
76.26
74.71
82.18
30.87
78.41
75.48
19
19.68
FCF yield (avg)%
3.68
2.28
5.00
4.75
3.95
6.17
7.88
7.34
6.25
5.29
29.60
6.25
5.14
58
3.94
FCF margin%
28.69
27.77
27.52
27.64
28.05
25.45
27.27
25.73
26.03
27.48
28.93
26.03
27.50
94
0.944
FCF / Net incomex
0.836
0.721
0.723
0.736
0.749
0.697
0.618
0.629
0.562
0.525
0.210
0.618
0.709
69
8.94
ROIC%
7.92
8.80
7.51
5.41
5.18
4.07
2.96
5.08
3.67
1.62
12.79
3.67
5.13
20
20.26
Return on equity%
11.25
10.34
7.36
8.35
7.80
9.78
9.23
9.44
7.76
9.67
21.95
9.44
9.34
45
26.87
Return on assets%
14.75
12.99
11.41
12.37
9.68
7.92
9.29
8.67
10.89
7.90
6.79
8.67
10.28
78
41.49
EPS¥
79.06
87.10
81.42
74.62
72.36
68.21
69.82
75.98
69.51
64.69
45.12
(2.22%)
(1.26%)
—
6.08
EPS growth%
19.85
16.96
16.16
13.84
13.88
16.51
18.42
16.30
16.81
19.54
6.98
16.81
16.66
31
119.40
Bookvalue per sh¥
91.94
94.30
93.72
94.00
86.47
81.66
82.36
79.65
78.54
74.55
130.25
(2.92%)
(1.90%)
—
147.09
FCF per share¥
82.91
86.43
92.77
97.79
98.16
93.27
97.96
111.65
103.93
99.32
90.97
0.24%
3.16%
—
135.48
Dividend per sh¥
115.87
119.90
122.94
114.24
131.97
146.94
166.11
167.49
181.64
187.52
140.93
7.28%
5.72%
—
20.34
Div yield (avg)%
28.24
26.28
27.90
30.42
30.50
33.02
35.86
32.91
33.15
33.44
23.58
33.15
31.70
67
23.84
Payout ratio%
22.37
22.95
20.05
22.45
21.39
19.10
17.62
19.35
17.41
19.62
10.13
19.10
19.84
33
6.118
Shares (diluted)M
6.588
6.695
6.587
7.334
7.471
8.145
8.038
8.021
7.607
8.440
6.103
2.47%
1.82%
21
19.32
Buyback yield%
8.66
11.39
11.48
10.13
9.21
9.99
12.76
13.03
12.71
12.53
22.55
12.71
11.43
40
0.302
D/E ratiox
0.757
0.786
0.704
0.633
0.554
0.534
0.507
0.525
0.560
0.574
1.118
0.534
0.567
87
0.451
Enterprise value¥B
1.782
1.736
1.597
1.785
1.961
1.887
1.815
1.728
1.548
1.608
1.388
(3.89%)
(0.48%)
67
0.462
LT debt¥B
0.561
0.499
0.440
0.375
0.320
0.332
0.303
0.313
0.305
0.277
2.146
(2.89%)
(6.03%)
13
Revenue
¥1.716B
3.98%
1.00×
Cost of revenue
¥1.201B
3.98%
1.00×
Operating expenses
¥349.6M
3.99%
1.00×
Cash and investments
15.47%
Spread over hurdle
(1.26%)