0.219
Revenue¥B
1.231
1.278
1.365
1.466
1.539
1.609
1.718
1.856
2.012
2.128
0.227
6.69%
6.30%
52
21.15
Revenue growth%
17.26
18.87
19.68
17.61
20.10
23.10
20.71
18.81
19.35
19.39
19.70
19.39
19.37
20
23.84
Gross margin%
2.50
4.67
3.01
4.61
2.18
3.97
4.42
6.74
6.80
6.42
29.41
6.42
4.51
22
8.98
Operating margin%
22.72
22.05
19.24
20.13
21.74
24.00
22.69
21.22
22.18
20.21
9.08
22.18
21.90
36
27.57
Net margin%
28.39
25.46
27.02
30.00
32.66
31.08
30.36
31.32
31.36
31.25
8.38
31.25
30.72
60
13.01
P/E ratio (avg)x
30.76
29.11
29.51
30.99
32.96
31.43
33.16
30.58
33.90
33.37
29.60
33.16
31.21
14
16.94
EV/EBITx
15.04
13.72
13.66
14.51
14.07
14.96
15.82
17.38
16.14
15.33
30.49
15.82
15.00
37
3.50
FCF yield (avg)%
18.90
16.00
18.48
16.94
18.34
20.28
20.52
19.68
17.60
17.62
17.50
19.68
18.41
41
26.37
FCF margin%
13.47
11.12
12.17
11.28
12.60
11.05
13.81
11.45
13.64
16.32
12.44
13.64
12.39
72
1.602
FCF / Net incomex
0.178
0.207
0.217
0.243
0.232
0.265
0.269
0.269
0.293
0.279
1.138
0.269
0.254
70
24.99
ROIC%
25.90
23.96
24.34
24.88
23.25
23.69
22.63
19.97
18.31
15.49
12.12
19.97
23.47
35
3.66
Return on equity%
24.24
25.80
28.75
28.44
27.87
28.38
28.20
25.42
23.63
23.85
27.90
25.42
26.83
7
16.37
Return on assets%
17.55
16.74
16.27
17.54
18.56
16.75
19.36
16.78
18.06
15.68
11.17
16.78
17.16
9
1.90
EPS¥
1.83
2.04
2.22
2.11
1.99
2.19
2.05
1.97
1.79
2.02
1.94
0.28%
0.98%
—
14.47
EPS growth%
19.60
17.09
17.41
20.23
18.05
17.04
16.40
19.12
17.67
16.47
5.43
17.04
17.54
84
1.17
Bookvalue per sh¥
1.23
1.20
1.17
1.06
1.16
1.28
1.30
1.24
1.20
1.13
2.32
(0.48%)
(0.69%)
—
0.51
FCF per share¥
2.11
2.36
2.30
2.38
2.54
2.99
3.25
3.54
4.06
4.48
1.21
12.00%
7.32%
—
2.17
Dividend per sh¥
0.68
0.66
0.66
0.65
0.68
0.76
0.84
0.87
0.95
1.07
1.59
9.53%
5.18%
—
7.85
Div yield (avg)%
13.56
12.86
15.64
14.28
15.87
17.89
18.40
20.49
19.76
21.54
2.60
19.76
16.88
23
8.11
Payout ratio%
29.93
28.91
30.77
32.80
35.73
36.10
34.86
37.35
34.38
35.64
27.38
35.64
34.62
31
0.667
Shares (diluted)B
0.966
1.051
1.077
1.194
1.260
1.304
1.382
1.396
1.435
1.573
0.677
4.53%
5.84%
59
4.79
Buyback yield%
14.33
11.48
9.83
7.28
4.70
7.27
9.23
8.09
8.60
9.66
28.42
8.60
8.91
91
0.963
D/E ratiox
0.259
0.260
0.292
0.291
0.270
0.306
0.326
0.358
0.389
0.437
0.240
0.358
0.299
55
0.454
Enterprise value¥B
1.551
1.701
1.763
1.831
1.721
1.743
1.925
1.954
1.869
1.846
0.342
1.42%
1.08%
93
546.2
LT debt¥M
488.5
505.6
547.3
472.9
480.7
454.8
496.1
490.5
513.2
522.5
764.8
1.68%
1.08%
94
Revenue
¥2.128B
6.30%
1.00×
Cost of revenue
¥1.489B
6.30%
1.00×
Operating expenses
¥444.3M
6.36%
1.01×
Spread over hurdle
(4.35%)