0.517
Revenue¥B
1.271
1.338
1.403
1.490
1.557
1.682
1.748
1.849
1.927
2.046
0.534
5.61%
5.31%
29
9.84
Revenue growth%
0.40
0.40
1.11
1.42
0.40
0.40
0.40
1.34
0.40
0.40
24.21
0.40
0.40
71
10.50
Gross margin%
9.51
8.04
5.10
7.00
4.50
6.76
6.72
6.38
7.56
5.92
9.43
6.72
6.74
12
21.04
Operating margin%
9.02
10.10
12.21
13.54
13.11
13.80
15.51
17.32
15.81
17.55
5.14
15.81
13.67
48
28.54
Net margin%
9.51
11.56
13.84
15.73
15.84
14.65
12.84
14.61
11.67
9.16
23.64
12.84
13.34
52
15.41
P/E ratio (avg)x
45.05
44.81
51.25
59.97
63.55
72.39
79.14
82.91
91.51
92.99
7.613
82.91
67.97
54
22.70
EV/EBITx
17.98
15.57
14.31
15.57
14.90
14.56
15.34
13.71
12.84
11.96
33.96
13.71
14.73
63
13.94
FCF yield (avg)%
24.70
23.33
24.91
26.93
25.48
27.30
28.47
29.03
31.92
29.35
2.53
29.03
27.11
89
22.04
FCF margin%
11.65
12.00
13.98
14.57
14.70
13.07
11.91
14.62
17.26
16.99
5.86
14.62
14.28
29
0.525
FCF / Net incomex
1.603
1.832
2.113
2.544
2.882
3.040
2.975
3.464
3.774
4.344
1.401
3.464
2.929
11
2.76
ROIC%
0.40
2.59
4.50
2.90
4.70
7.00
4.30
3.65
4.47
5.84
20.73
4.47
4.38
46
26.93
Return on equity%
12.30
9.42
11.42
13.07
10.80
8.31
7.14
8.00
8.36
7.43
21.85
8.00
8.89
79
18.09
Return on assets%
26.36
25.95
25.11
27.05
26.71
28.92
29.76
31.45
31.70
33.82
20.88
31.45
27.99
87
5.17
EPS¥
3.41
3.23
2.93
3.03
2.59
2.66
2.27
2.20
2.33
2.31
5.59
(2.23%)
(5.08%)
—
16.38
EPS growth%
8.34
6.43
6.84
8.27
6.95
8.90
11.79
13.31
11.86
10.20
27.17
11.79
8.62
68
3.35
Bookvalue per sh¥
7.27
8.12
8.74
9.94
9.82
9.69
9.45
10.52
10.57
11.78
6.25
3.71%
5.02%
—
4.76
FCF per share¥
3.88
4.06
3.89
4.10
3.87
3.39
3.33
3.29
3.37
3.33
4.34
(2.96%)
(2.95%)
—
4.97
Dividend per sh¥
5.24
5.82
5.50
5.33
6.06
5.67
5.66
6.10
6.23
6.56
5.44
1.61%
3.72%
—
28.85
Div yield (avg)%
24.24
21.77
20.05
19.48
21.04
22.81
25.23
25.99
28.02
30.38
20.38
25.99
23.52
43
19.25
Payout ratio%
16.21
15.39
17.54
15.63
13.35
12.22
14.32
11.75
13.21
14.45
5.49
13.21
14.39
85
129.3
Shares (diluted)M
116.5
106.0
102.1
105.4
97.28
103.7
98.96
101.8
96.42
105.2
128.2
1.58%
(1.76%)
25
22.71
Buyback yield%
7.67
8.38
5.88
5.21
4.21
7.10
9.95
12.90
13.25
12.04
7.47
12.04
8.03
42
0.670
D/E ratiox
1.539
1.527
1.455
1.449
1.668
1.865
1.776
1.821
1.734
1.900
1.443
1.821
1.701
38
0.218
Enterprise value¥B
1.262
1.225
1.112
1.008
1.131
1.208
1.149
1.166
1.207
1.200
0.387
1.18%
0.07%
14
0.828
LT debt¥B
1.315
1.237
1.240
1.277
1.302
1.362
1.511
1.656
1.897
2.016
1.002
9.13%
4.28%
52
Revenue
¥2.046B
5.31%
1.00×
Cost of revenue
¥1.432B
5.31%
1.00×
Operating expenses
¥401.0M
6.05%
1.07×
Spread over hurdle
(3.95%)