1.317
Revenue¥B
0.836
0.894
0.966
1.040
1.081
1.172
1.264
1.344
1.422
1.508
1.374
6.89%
6.90%
88
9.85
Revenue growth%
8.24
6.88
4.42
3.02
4.60
3.92
3.09
3.07
4.96
7.06
8.64
3.92
4.51
11
10.08
Gross margin%
15.18
17.32
16.36
18.71
16.83
17.93
17.01
14.81
14.31
11.39
2.55
14.81
16.59
29
8.73
Operating margin%
16.89
16.99
15.32
15.80
14.37
17.24
17.84
19.77
19.47
20.09
18.40
19.47
17.11
33
20.50
Net margin%
25.34
27.13
24.98
26.95
26.12
28.29
29.05
32.02
33.81
35.02
4.40
32.02
27.71
24
20.51
P/E ratio (avg)x
27.66
31.33
29.81
33.94
32.63
30.04
30.19
34.52
36.64
38.35
8.426
34.52
31.98
26
25.76
EV/EBITx
39.75
41.82
45.37
49.86
46.53
45.33
39.23
41.86
43.18
40.81
26.60
41.86
42.52
61
21.82
FCF yield (avg)%
34.08
35.10
36.78
38.82
40.43
39.53
37.80
38.57
35.63
35.26
3.15
37.80
37.29
77
22.40
FCF margin%
17.71
19.63
22.52
20.89
22.31
23.32
25.15
24.21
26.77
27.69
7.84
25.15
22.92
11
0.351
FCF / Net incomex
2.066
2.294
2.313
2.607
2.768
2.931
2.893
3.216
3.595
3.693
1.539
3.216
2.830
36
6.20
ROIC%
29.29
30.50
27.88
30.36
28.69
26.17
24.31
27.09
29.69
29.86
20.98
27.09
28.99
69
3.74
Return on equity%
6.95
9.59
9.66
11.80
14.29
15.36
15.04
14.84
14.23
15.31
28.10
15.04
14.26
41
21.22
Return on assets%
6.13
6.19
6.98
8.77
8.62
8.53
7.57
5.04
7.57
5.78
13.70
7.57
7.28
47
15.80
EPS¥
4.88
4.47
4.52
4.74
4.35
3.80
3.33
3.24
2.82
2.74
17.46
(8.84%)
(5.22%)
—
10.44
EPS growth%
11.80
9.59
7.77
4.95
6.03
4.52
2.16
4.10
6.66
5.16
15.55
4.52
5.60
78
15.88
Bookvalue per sh¥
6.47
6.55
6.00
6.68
7.16
7.39
7.12
8.05
7.64
8.36
9.70
3.15%
2.47%
—
18.32
FCF per share¥
15.00
17.57
16.53
18.33
18.16
18.29
17.42
17.63
20.68
20.65
14.16
2.60%
3.94%
—
17.32
Dividend per sh¥
18.31
19.40
19.70
17.47
17.10
18.20
15.69
15.60
14.99
15.31
3.19
(2.18%)
(1.82%)
—
28.29
Div yield (avg)%
18.56
18.66
17.68
14.90
17.10
18.03
18.96
19.05
21.14
21.03
9.56
19.05
18.61
77
5.66
Payout ratio%
29.73
31.17
33.97
35.12
34.92
36.05
36.02
35.26
33.24
33.00
15.66
35.26
34.45
83
99.85
Shares (diluted)M
103.7
105.2
95.22
98.19
87.43
87.88
80.38
71.49
68.46
65.60
103.0
(5.58%)
(3.67%)
87
25.47
Buyback yield%
19.91
21.78
21.30
21.75
19.33
17.19
15.51
15.63
16.02
15.12
19.55
15.63
18.26
25
1.770
D/E ratiox
1.743
1.783
1.990
2.249
2.511
2.553
2.836
3.310
3.626
4.190
1.727
3.310
2.532
54
0.559
Enterprise value¥B
0.548
0.610
0.680
0.765
0.801
0.921
0.925
1.044
1.159
1.123
1.372
6.99%
8.62%
73
945.4
LT debt¥M
643.6
688.1
689.0
707.6
705.8
744.4
750.8
673.4
642.8
611.5
92.23
(2.83%)
(0.98%)
25
Revenue
¥1.508B
6.90%
1.00×
Cost of revenue
¥1.055B
6.90%
1.00×
Operating expenses
¥258.1M
6.60%
0.97×
Cash and investments
17.78%
Spread over hurdle
47.50%