9.628
Revenue¥B
17.08
18.39
19.41
20.98
22.47
23.49
24.50
26.21
27.40
28.49
10.02
4.86%
5.72%
49
22.85
Revenue growth%
13.23
12.19
12.39
11.70
9.63
12.00
9.84
11.96
11.11
10.45
3.45
11.11
11.83
42
7.01
Gross margin%
30.18
33.12
33.36
34.82
32.28
33.32
34.32
32.95
30.59
28.47
24.02
32.95
33.04
94
5.49
Operating margin%
0.40
1.29
2.31
1.46
4.13
3.94
4.16
5.56
6.69
7.13
13.68
5.56
4.03
8
6.23
Net margin%
22.37
23.01
22.69
22.06
22.48
20.34
20.18
20.01
20.70
21.48
13.48
20.34
21.77
75
27.04
P/E ratio (avg)x
18.74
19.78
17.39
17.19
15.83
16.96
15.55
16.72
15.73
13.93
28.16
15.73
16.84
28
19.83
EV/EBITx
22.64
20.33
19.68
20.51
17.69
15.72
15.29
16.12
15.78
17.16
12.86
15.78
17.42
70
29.16
FCF yield (avg)%
5.09
2.64
0.40
0.40
0.40
0.40
0.40
0.73
0.63
0.40
11.46
0.40
0.40
39
16.85
FCF margin%
31.33
28.99
31.22
30.84
32.86
30.56
30.91
31.99
32.05
29.37
9.24
30.91
31.06
83
0.421
FCF / Net incomex
1.201
1.125
1.221
1.093
0.944
0.947
0.902
0.878
0.934
0.977
1.552
0.934
0.962
34
24.23
ROIC%
3.83
1.53
3.55
4.37
4.46
5.68
4.20
3.59
3.88
5.62
25.06
4.20
4.04
61
2.57
Return on equity%
30.02
29.55
31.26
33.80
35.80
34.72
34.17
32.02
33.97
36.58
8.56
34.17
33.88
76
13.59
Return on assets%
4.43
3.41
3.66
1.78
3.44
1.38
0.88
0.40
0.40
2.12
8.57
0.88
1.95
52
13.10
EPS¥
95.76
96.94
109.67
114.14
113.81
119.92
136.78
137.96
136.15
156.50
14.61
6.58%
6.58%
—
3.90
EPS growth%
0.94
0.40
0.40
0.40
0.40
2.61
4.50
3.33
4.73
4.46
7.99
4.46
1.78
36
19.85
Bookvalue per sh¥
21.77
19.77
20.86
22.28
19.79
17.24
17.60
15.27
13.86
14.27
32.63
(6.33%)
(5.39%)
—
24.04
FCF per share¥
27.62
29.64
25.50
26.93
27.37
28.08
28.79
25.24
23.43
22.51
37.00
(3.83%)
(2.77%)
—
33.11
Dividend per sh¥
51.43
56.32
56.82
60.51
61.47
67.39
66.81
73.62
77.96
71.73
21.14
3.14%
3.33%
—
14.98
Div yield (avg)%
4.01
1.44
2.21
0.46
0.40
0.40
2.39
3.56
5.67
7.19
26.17
3.56
2.30
45
26.22
Payout ratio%
35.22
34.54
34.69
34.08
34.33
32.79
35.74
37.39
37.50
38.11
23.80
37.39
34.95
44
132.6
Shares (diluted)M
113.4
96.88
88.62
89.79
84.20
90.56
82.87
86.84
91.26
83.76
138.0
(0.10%)
(2.69%)
83
27.04
Buyback yield%
10.10
8.30
9.02
10.83
9.20
10.83
9.57
7.47
10.05
9.61
6.38
9.61
9.59
30
0.996
D/E ratiox
0.253
0.265
0.273
0.301
0.321
0.348
0.347
0.309
0.347
0.344
1.657
0.347
0.315
85
25.58
Enterprise value¥B
52.24
51.12
52.21
56.92
60.35
71.69
75.71
79.95
84.93
94.50
20.31
9.38%
7.52%
76
25.81
LT debt¥B
26.96
26.98
29.51
32.19
33.19
39.83
41.90
47.74
51.90
61.19
18.94
13.01%
8.76%
13
Revenue
¥28.49B
5.72%
1.00×
Cost of revenue
¥19.94B
5.72%
1.00×
Operating expenses
¥6.134B
6.49%
1.08×
Spread over hurdle
(2.89%)