36.56
Revenue¥B
28.76
30.62
32.14
34.40
36.62
38.30
41.20
42.74
44.71
46.56
38.09
4.92%
5.32%
10
18.66
Revenue growth%
22.13
24.04
21.69
23.06
24.84
23.52
25.70
25.12
25.59
23.48
5.21
25.12
23.78
76
5.05
Gross margin%
2.30
3.75
5.63
2.93
0.40
0.40
0.45
0.40
0.40
0.72
22.33
0.40
0.58
53
19.08
Operating margin%
16.99
18.64
20.51
18.11
15.21
18.17
20.36
17.98
17.93
19.73
2.80
18.17
18.14
13
29.96
Net margin%
18.89
19.09
19.81
18.84
17.67
20.38
22.02
19.17
19.49
21.60
3.12
20.38
19.33
61
18.35
P/E ratio (avg)x
10.29
10.49
9.125
9.105
8.398
9.187
10.09
10.33
10.03
9.879
20.85
10.03
9.954
76
11.37
EV/EBITx
33.02
38.81
45.65
53.45
63.68
75.73
82.31
84.35
89.96
96.89
29.77
84.35
69.70
23
22.42
FCF yield (avg)%
22.07
22.70
25.46
24.62
22.23
20.96
20.56
20.75
21.93
23.20
6.32
20.96
22.15
50
19.38
FCF margin%
2.33
3.75
1.74
2.37
0.80
0.40
3.28
5.32
4.61
7.32
2.16
4.61
2.83
60
0.512
FCF / Net incomex
0.118
0.108
0.116
0.123
0.126
0.128
0.114
0.126
0.128
0.126
1.206
0.126
0.124
78
21.94
ROIC%
18.00
19.35
18.88
16.08
13.85
11.71
9.33
11.54
8.96
9.62
11.39
9.62
12.78
57
17.91
Return on equity%
14.35
13.07
10.38
12.03
14.42
16.85
17.50
16.31
18.69
17.69
15.65
17.50
15.37
28
9.38
Return on assets%
22.46
21.70
20.32
17.47
19.70
19.89
22.28
23.15
21.50
22.35
18.29
22.28
21.60
12
1.12
EPS¥
1.68
1.77
1.94
2.08
1.99
1.96
2.27
2.48
2.74
3.15
1.16
9.61%
8.19%
—
23.79
EPS growth%
2.89
4.00
5.90
3.58
1.00
1.80
4.15
2.41
3.84
2.92
7.34
2.92
3.25
6
1.95
Bookvalue per sh¥
2.80
2.55
2.76
2.64
2.74
2.68
2.34
2.52
2.57
2.26
2.24
(3.80%)
(2.24%)
—
1.12
FCF per share¥
1.17
1.20
1.09
0.93
0.85
0.89
0.84
0.77
0.66
0.64
1.88
(5.41%)
(5.13%)
—
1.46
Dividend per sh¥
3.06
3.27
3.21
3.55
3.96
3.89
3.90
4.33
5.24
5.31
1.57
6.06%
6.96%
—
28.44
Div yield (avg)%
3.31
5.06
2.76
0.91
0.40
0.40
0.40
1.19
4.13
5.82
12.08
1.19
1.98
92
26.35
Payout ratio%
29.03
31.28
28.35
28.81
27.67
25.85
24.41
24.06
24.51
23.02
8.28
24.41
26.76
54
8.435
Shares (diluted)B
12.43
12.52
12.59
14.86
16.17
17.77
20.64
19.76
20.25
20.19
8.430
4.53%
6.50%
67
14.13
Buyback yield%
14.68
15.40
15.14
16.32
16.34
15.62
18.60
17.90
19.51
17.70
29.08
17.90
16.33
60
0.556
D/E ratiox
1.066
1.073
1.072
1.163
1.251
1.225
1.095
1.095
1.154
1.155
0.283
1.154
1.125
86
27.10
Enterprise value¥B
13.30
13.98
12.86
12.69
13.78
13.34
13.13
12.40
10.94
11.71
31.84
(3.20%)
(2.37%)
18
38.27
LT debt¥B
35.80
36.37
42.77
49.94
53.76
53.04
54.02
59.37
59.05
67.32
31.35
4.60%
7.01%
77
Revenue
¥46.56B
5.32%
1.00×
Cost of revenue
¥22.45B
5.52%
1.02×
Operating expenses
¥10.88B
4.86%
0.96×
Spread over hurdle
16.83%