0.598
Revenue¥B
1.533
1.504
1.535
1.569
1.586
1.605
1.612
1.644
1.618
1.602
0.658
0.20%
0.60%
47
15.21
Revenue growth%
7.50
5.72
4.10
5.96
3.66
5.08
4.86
6.88
5.55
7.98
9.15
5.55
5.64
65
13.48
Gross margin%
18.14
16.75
14.87
13.25
14.49
16.82
13.89
16.80
15.93
17.28
9.56
16.80
16.34
55
22.80
Operating margin%
3.77
4.70
1.75
1.91
0.52
0.85
0.40
3.26
3.56
3.19
7.72
3.19
2.55
89
3.65
Net margin%
12.45
9.70
8.35
7.35
4.58
2.02
2.68
3.91
1.33
0.40
4.15
2.02
4.24
29
6.546
P/E ratio (avg)x
17.52
18.53
18.81
17.70
17.97
17.73
17.25
17.59
18.12
19.35
34.36
17.73
17.85
38
13.15
EV/EBITx
15.17
15.72
17.19
18.79
19.48
22.18
25.08
25.50
25.89
24.67
34.73
25.08
20.83
60
23.79
FCF yield (avg)%
23.39
20.40
21.20
18.56
17.12
19.94
18.09
16.01
18.11
16.95
8.84
18.09
18.34
62
4.35
FCF margin%
9.81
8.56
7.34
4.88
5.77
6.38
7.85
5.97
3.74
5.41
22.45
5.97
6.17
69
0.267
FCF / Net incomex
1.084
1.199
1.136
1.089
1.219
1.150
1.301
1.407
1.415
1.345
1.365
1.345
1.209
26
11.94
ROIC%
11.92
13.42
11.27
13.93
15.55
18.50
16.81
18.72
16.43
14.92
20.60
16.81
15.23
30
14.25
Return on equity%
5.36
6.43
7.92
8.93
9.72
10.83
8.49
9.50
7.85
6.43
11.08
8.49
8.21
78
3.19
Return on assets%
19.12
16.84
16.97
19.93
19.19
19.39
18.26
19.08
20.15
19.16
20.32
19.16
19.14
48
1.53
EPS¥
2.74
2.61
2.68
3.00
2.99
3.22
3.50
3.29
3.27
3.24
1.63
1.59%
1.86%
—
23.47
EPS growth%
8.51
9.17
9.99
10.36
9.33
6.49
9.09
6.38
5.03
4.08
14.69
6.38
8.80
61
6.34
Bookvalue per sh¥
7.73
8.91
9.79
10.71
12.54
13.89
15.45
17.60
20.95
20.73
2.78
10.57%
11.00%
—
2.48
FCF per share¥
1.23
1.13
1.23
1.27
1.35
1.21
1.16
1.26
1.17
1.08
6.03
(4.39%)
(0.43%)
—
2.34
Dividend per sh¥
2.02
2.25
2.57
2.91
3.23
3.22
3.08
2.89
2.84
3.07
6.29
(1.04%)
5.51%
—
27.69
Div yield (avg)%
24.27
22.94
23.93
22.08
21.55
22.47
21.69
20.89
23.46
20.78
2.27
21.69
22.27
45
11.70
Payout ratio%
13.69
12.35
10.46
10.74
10.21
13.20
14.58
12.94
10.65
12.91
20.62
12.94
12.63
9
191.0
Shares (diluted)M
210.6
210.6
233.2
240.5
253.6
249.5
281.3
300.1
271.7
278.2
190.6
1.87%
2.93%
60
7.24
Buyback yield%
19.01
21.19
22.08
20.45
18.37
16.49
15.24
16.51
17.82
16.76
7.65
16.51
18.10
39
1.066
D/E ratiox
1.417
1.410
1.544
1.741
1.670
1.559
1.627
1.500
1.545
1.437
0.481
1.545
1.545
58
0.176
Enterprise value¥B
1.271
1.123
1.008
1.115
1.006
0.974
0.892
0.793
0.810
0.785
1.255
(4.83%)
(4.07%)
65
0.285
LT debt¥B
0.562
0.567
0.640
0.739
0.706
0.806
0.825
0.974
0.969
1.142
1.043
10.10%
6.90%
58
Revenue
¥1.602B
0.60%
1.00×
Cost of revenue
¥1.040B
0.60%
1.00×
Operating expenses
¥295.7M
1.47%
1.09×
Spread over hurdle
26.21%