0.885
Revenue¥B
1.529
1.502
1.523
1.515
1.502
1.507
1.527
1.565
1.609
1.591
0.922
1.16%
0.23%
30
26.30
Revenue growth%
29.66
27.94
26.98
26.98
24.64
24.84
25.19
23.07
22.08
23.37
23.68
23.37
25.02
53
15.68
Gross margin%
4.76
7.52
6.07
8.56
5.76
2.95
5.39
6.61
5.49
2.58
7.75
5.39
5.62
75
24.07
Operating margin%
11.84
11.75
9.23
10.70
8.32
5.59
7.47
10.06
9.19
7.64
3.29
7.64
9.21
80
12.49
Net margin%
29.74
30.82
30.87
33.07
30.84
29.85
28.87
27.48
24.86
24.84
26.42
27.48
29.80
37
11.04
P/E ratio (avg)x
40.07
38.41
38.58
38.94
38.20
35.96
40.31
46.02
47.20
45.94
23.94
45.94
39.50
14
11.87
EV/EBITx
27.58
27.36
27.53
26.97
28.29
25.48
24.32
25.32
26.54
27.10
8.405
25.48
27.04
85
10.61
FCF yield (avg)%
22.64
25.10
25.64
26.15
24.47
24.68
22.79
23.90
24.66
23.47
14.70
23.90
24.57
82
10.01
FCF margin%
28.12
27.46
25.03
23.59
25.61
27.98
29.55
29.99
30.69
30.96
17.64
29.99
28.05
80
0.401
FCF / Net incomex
0.229
0.224
0.260
0.274
0.312
0.368
0.377
0.381
0.413
0.481
1.030
0.381
0.340
72
5.31
ROIC%
2.74
1.63
1.01
0.97
1.67
1.92
2.99
5.60
3.19
2.79
4.69
2.99
2.33
69
12.16
Return on equity%
13.24
14.64
12.84
10.96
12.91
15.49
14.54
14.46
13.72
11.69
23.51
14.46
13.48
47
18.02
Return on assets%
2.26
4.07
2.73
4.21
4.15
5.08
4.26
6.09
7.21
8.65
10.59
6.09
4.23
61
1.55
EPS¥
4.21
4.19
4.12
4.76
4.76
5.34
5.76
6.07
6.96
6.73
1.67
7.17%
6.27%
—
27.50
EPS growth%
9.97
8.20
8.49
5.74
6.93
5.22
3.44
4.54
7.53
8.64
3.73
5.22
7.23
90
4.91
Bookvalue per sh¥
6.65
5.78
5.87
6.11
5.73
4.96
5.09
5.12
4.64
4.04
7.43
(6.75%)
(5.17%)
—
9.84
FCF per share¥
10.60
11.02
11.14
12.38
11.54
13.28
12.64
12.39
11.50
10.98
1.97
(0.98%)
0.29%
—
9.85
Dividend per sh¥
7.63
6.67
7.11
6.89
6.77
7.42
6.72
6.88
6.78
6.35
3.01
(1.27%)
(1.08%)
—
19.17
Div yield (avg)%
18.27
20.92
22.20
24.44
27.22
28.16
28.23
29.39
32.22
34.84
4.10
29.39
27.69
70
7.90
Payout ratio%
12.70
14.37
15.42
16.81
17.68
18.53
19.43
19.60
18.77
21.46
13.42
19.43
18.11
60
31.67
Shares (diluted)M
51.81
51.64
56.18
64.82
71.13
72.12
80.64
84.11
84.49
95.40
32.35
6.05%
7.68%
66
25.22
Buyback yield%
10.82
13.73
11.98
10.40
11.85
9.92
10.17
12.78
11.47
8.52
27.11
10.17
11.15
81
1.692
D/E ratiox
2.098
2.111
2.060
2.017
2.215
2.344
2.391
2.345
2.695
2.695
0.399
2.391
2.280
92
1,017
Enterprise value¥M
173.1
204.6
241.2
257.4
253.6
284.3
323.8
377.9
411.1
454.2
696.4
12.37%
10.31%
35
0.325
LT debt¥B
1.241
1.160
1.303
1.285
1.349
1.397
1.387
1.420
1.493
1.377
0.827
0.41%
1.60%
71
Revenue
¥1.591B
0.23%
1.00×
Cost of revenue
¥1.114B
0.23%
1.00×
Operating expenses
¥341.3M
0.42%
1.02×
Spread over hurdle
22.34%