0.718
Revenue¥B
0.696
0.758
0.826
0.868
0.907
0.982
1.028
1.111
1.195
1.289
0.754
7.28%
6.96%
92
9.90
Revenue growth%
22.92
21.49
19.58
19.34
21.57
24.25
22.03
19.07
19.65
20.91
13.24
20.91
21.20
33
14.08
Gross margin%
13.26
15.58
15.99
16.15
14.02
14.33
12.85
14.56
13.89
16.70
20.63
14.33
14.45
87
25.43
Operating margin%
7.23
6.06
4.35
6.25
7.07
4.40
4.87
7.73
6.94
7.90
10.03
6.94
6.60
78
22.02
Net margin%
23.04
22.77
19.89
21.94
21.41
18.81
21.68
24.62
26.45
25.92
9.11
24.62
22.35
69
9.631
P/E ratio (avg)x
18.29
20.02
19.03
20.89
19.72
21.60
20.42
21.92
21.62
21.40
9.898
21.60
20.65
71
19.23
EV/EBITx
12.18
14.73
17.55
17.41
17.16
17.97
19.73
21.51
21.94
23.00
35.64
21.51
17.76
12
20.85
FCF yield (avg)%
17.48
15.09
16.62
16.30
18.34
20.37
22.75
20.02
18.74
17.88
28.62
20.02
18.11
68
27.42
FCF margin%
22.59
23.58
22.41
20.06
19.14
20.64
19.20
20.83
19.32
16.83
19.69
19.32
20.35
23
0.241
FCF / Net incomex
0.362
0.404
0.384
0.436
0.422
0.452
0.457
0.481
0.533
0.533
1.790
0.481
0.444
27
21.51
ROIC%
22.42
25.32
25.73
27.81
25.19
25.84
24.28
26.18
28.05
25.77
4.96
25.84
25.75
19
18.94
Return on equity%
15.69
16.00
13.53
16.18
16.88
19.77
21.20
22.16
23.30
25.99
6.18
22.16
18.33
32
29.58
Return on assets%
11.52
11.75
13.16
11.04
13.47
10.94
11.23
11.23
9.22
8.55
3.61
10.94
11.23
17
32.44
EPS¥
40.03
44.68
49.79
55.99
64.90
68.12
66.60
62.13
61.65
63.78
34.51
(0.35%)
6.12%
—
10.37
EPS growth%
4.60
3.10
1.54
1.49
1.10
3.56
2.87
3.48
1.93
1.05
20.03
2.87
2.40
58
45.83
Bookvalue per sh¥
59.50
63.37
70.72
71.22
77.94
76.30
70.00
70.96
66.81
63.69
59.04
(3.96%)
1.87%
—
23.27
FCF per share¥
32.85
34.34
33.67
30.13
33.94
35.35
39.86
36.33
41.03
45.42
12.51
6.00%
4.10%
—
46.07
Dividend per sh¥
26.49
31.24
36.15
37.91
40.21
46.69
45.25
44.19
42.45
44.34
61.27
1.98%
6.78%
—
20.13
Div yield (avg)%
2.82
1.85
3.69
2.91
5.84
4.46
1.76
0.40
0.40
0.40
16.12
0.40
2.34
52
10.04
Payout ratio%
18.88
19.50
20.22
18.33
15.66
14.32
17.08
14.10
11.82
9.70
23.40
14.10
16.37
62
21.39
Shares (diluted)M
21.28
21.85
22.30
22.29
23.76
21.88
24.49
26.78
29.77
27.82
20.93
3.20%
2.64%
29
28.19
Buyback yield%
22.42
25.21
25.59
27.88
25.03
27.64
27.81
26.55
25.14
24.34
11.49
26.55
25.40
48
1.158
D/E ratiox
1.168
1.215
1.182
1.152
1.103
1.159
1.031
1.041
1.124
1.244
0.469
1.124
1.156
10
979.3
Enterprise value¥M
626.0
701.2
732.6
824.2
860.0
858.6
769.9
706.4
672.6
712.4
482.2
(3.70%)
1.38%
28
972.5
LT debt¥M
326.6
383.5
436.8
496.1
474.9
528.9
506.8
551.4
580.9
663.4
525.1
6.92%
8.86%
13
Revenue
¥1.289B
6.96%
1.00×
Cost of revenue
¥784.0M
7.00%
1.00×
Operating expenses
¥170.6M
6.61%
0.97×
Spread over hurdle
24.42%