1.763
Revenue¥B
1.700
1.844
1.988
2.140
2.241
2.349
2.490
2.697
2.866
2.979
1.857
5.86%
6.55%
34
25.12
Revenue growth%
10.05
13.00
10.37
7.63
9.85
8.95
8.27
9.09
11.45
11.79
23.06
9.09
9.95
59
28.63
Gross margin%
18.88
17.22
15.01
13.96
16.68
15.96
18.04
17.61
15.93
15.77
24.59
15.96
16.32
21
25.06
Operating margin%
8.14
7.99
7.97
8.25
10.33
11.10
13.33
11.91
14.67
14.74
12.99
13.33
10.71
11
24.29
Net margin%
6.87
8.95
6.25
8.19
5.51
3.39
0.51
0.40
1.39
0.63
14.21
0.63
4.45
62
36.22
P/E ratio (avg)x
28.45
25.69
22.68
19.51
21.29
22.94
23.39
23.82
21.32
18.85
6.876
22.94
22.81
21
10.57
EV/EBITx
42.37
48.95
50.01
51.86
57.65
66.25
63.98
63.62
66.13
73.63
33.48
66.13
60.64
32
28.54
FCF yield (avg)%
3.64
4.53
6.70
8.27
8.78
8.19
9.84
9.73
8.18
5.30
3.11
8.19
8.19
40
25.19
FCF margin%
3.54
5.57
7.48
7.35
7.93
7.71
5.31
6.17
6.83
7.05
4.59
6.83
6.94
75
0.632
FCF / Net incomex
1.367
1.167
1.181
1.247
1.257
1.299
1.130
0.979
1.061
1.117
1.758
1.117
1.174
58
14.81
ROIC%
29.59
29.35
29.72
30.63
28.58
25.69
28.02
30.08
31.66
32.26
12.91
30.08
29.65
74
16.00
Return on equity%
10.24
11.49
11.10
10.43
8.16
8.38
8.68
10.17
9.78
7.48
15.36
8.68
9.98
84
22.19
Return on assets%
5.61
3.25
3.51
6.47
9.26
8.68
11.19
12.80
11.88
9.35
18.60
11.19
8.97
17
0.27
EPS¥
1.58
1.68
1.90
1.83
2.10
2.36
2.66
2.67
2.80
2.61
0.28
4.46%
5.02%
—
2.87
EPS growth%
2.69
0.40
0.40
0.40
3.33
2.61
4.67
3.02
5.19
5.30
27.62
4.67
2.85
72
1.00
Bookvalue per sh¥
1.38
1.62
1.63
1.63
1.65
1.72
1.69
1.82
1.83
1.94
0.59
3.26%
3.83%
—
0.63
FCF per share¥
1.15
1.30
1.26
1.28
1.28
1.41
1.46
1.72
1.82
1.80
0.65
7.15%
4.71%
—
0.53
Dividend per sh¥
1.76
1.90
1.85
1.85
1.85
1.97
2.17
2.33
2.63
2.85
1.01
9.01%
5.12%
—
6.20
Div yield (avg)%
23.05
25.90
27.68
25.41
26.34
28.59
30.00
29.14
29.17
27.95
27.59
29.14
27.81
67
8.31
Payout ratio%
29.91
29.17
29.60
31.40
33.67
33.41
36.39
36.39
36.87
38.11
26.05
36.39
33.54
38
0.898
Shares (diluted)B
1.335
1.372
1.406
1.436
1.596
1.780
1.840
1.777
2.075
2.410
0.934
8.58%
7.67%
65
6.78
Buyback yield%
18.39
16.22
16.63
13.88
12.41
10.09
9.51
10.29
13.06
13.54
2.99
10.29
13.30
61
1.361
D/E ratiox
0.189
0.220
0.254
0.290
0.302
0.361
0.389
0.455
0.499
0.524
1.081
0.455
0.332
23
0.578
Enterprise value¥B
1.054
0.934
0.930
0.809
0.807
0.785
0.820
0.768
0.825
0.866
2.394
1.40%
(2.80%)
56
1.177
LT debt¥B
2.475
2.608
2.818
2.825
2.938
3.003
3.030
3.421
3.404
3.527
1.449
3.72%
3.37%
84
Revenue
¥2.979B
6.55%
1.00×
Cost of revenue
¥2.085B
6.55%
1.00×
Operating expenses
¥370.5M
6.34%
0.98×
Spread over hurdle
19.15%