2.908
Revenue¥B
2.382
2.512
2.581
2.656
2.808
2.986
3.084
3.293
3.470
3.656
3.053
5.42%
4.87%
15
23.24
Revenue growth%
16.33
14.79
12.25
11.45
11.15
10.52
10.29
7.37
6.43
8.44
29.71
8.44
10.83
27
22.70
Gross margin%
2.94
0.40
0.40
1.40
0.40
0.40
1.54
2.26
3.03
2.20
24.55
2.20
1.47
55
27.52
Operating margin%
14.59
15.65
16.15
15.13
12.47
11.60
13.49
10.66
12.23
14.05
15.12
12.23
13.77
50
26.80
Net margin%
10.86
8.77
7.10
8.80
7.69
8.83
5.84
8.29
11.01
13.88
3.34
8.83
8.78
19
15.85
P/E ratio (avg)x
22.76
22.60
22.38
22.06
20.16
20.52
18.89
19.17
19.85
20.99
32.86
19.85
20.75
41
14.86
EV/EBITx
25.62
25.63
27.06
28.95
34.31
40.10
45.37
50.04
49.74
56.57
37.06
49.74
37.21
57
20.87
FCF yield (avg)%
6.28
3.68
5.63
7.52
6.85
4.09
4.30
4.12
6.34
5.27
16.81
4.30
5.45
93
13.09
FCF margin%
8.44
9.79
6.99
9.37
7.19
8.97
8.34
8.81
7.19
9.52
6.74
8.81
8.63
38
0.965
FCF / Net incomex
0.653
0.656
0.593
0.637
0.545
0.582
0.511
0.548
0.527
0.491
1.482
0.527
0.565
95
23.04
ROIC%
8.38
5.46
6.63
8.24
6.62
7.61
9.67
10.89
13.64
15.95
8.55
10.89
8.31
12
5.28
Return on equity%
24.40
21.79
20.28
22.00
20.80
18.59
21.35
19.84
20.43
19.84
19.62
19.84
20.62
27
8.09
Return on assets%
22.55
25.39
26.00
27.13
28.94
27.97
28.86
26.26
27.00
24.32
16.35
27.00
26.63
67
20.54
EPS¥
8.92
8.25
7.82
8.39
8.63
8.83
8.25
7.28
7.09
7.29
22.82
(3.34%)
(1.72%)
—
21.58
EPS growth%
2.71
3.53
3.85
2.10
4.63
3.54
3.77
3.94
5.28
3.78
13.75
3.78
3.77
55
28.32
Bookvalue per sh¥
12.11
13.30
15.67
16.57
18.62
21.31
22.47
22.57
23.15
23.60
10.73
4.85%
6.87%
—
38.35
FCF per share¥
22.55
20.30
18.70
16.82
15.38
15.78
17.18
17.31
17.82
17.09
15.13
2.13%
(3.43%)
—
51.34
Dividend per sh¥
49.53
48.99
50.40
47.40
43.74
43.24
45.61
46.61
50.07
49.10
34.60
2.34%
(0.35%)
—
15.73
Div yield (avg)%
13.86
14.85
16.63
14.66
12.41
11.23
10.78
13.67
16.07
15.75
9.68
13.67
14.26
78
20.00
Payout ratio%
13.59
11.83
10.05
7.32
9.36
10.10
8.82
9.74
9.56
11.84
6.39
9.74
9.89
47
16.37
Shares (diluted)M
25.41
24.97
28.73
34.95
38.01
42.08
42.31
51.38
60.54
68.39
16.73
12.46%
12.57%
27
20.64
Buyback yield%
15.56
16.92
15.56
15.16
15.51
15.87
14.05
15.16
14.71
14.08
29.42
14.71
15.34
15
1.037
D/E ratiox
0.843
0.890
0.966
0.918
0.948
0.833
0.913
0.972
0.976
0.958
0.369
0.958
0.933
29
1.705
Enterprise value¥B
1.191
1.300
1.241
1.276
1.393
1.338
1.483
1.627
1.601
1.658
0.134
3.54%
4.04%
94
1.574
LT debt¥B
1.295
1.360
1.451
1.470
1.435
1.624
1.682
1.740
1.792
1.688
1.779
3.30%
2.29%
14
Revenue
¥3.656B
4.87%
1.00×
Cost of revenue
¥1.937B
4.68%
0.98×
Operating expenses
¥827.7M
5.16%
1.03×
Spread over hurdle
15.56%