0.892
Revenue¥B
1.918
1.950
2.013
2.099
2.182
2.196
2.285
2.366
2.448
2.545
0.947
3.12%
3.02%
76
13.49
Revenue growth%
13.26
11.69
10.09
7.27
9.01
11.02
8.75
11.58
13.24
11.34
3.46
11.34
11.18
39
20.32
Gross margin%
22.81
24.98
23.20
22.23
24.02
21.42
23.70
26.03
24.51
22.87
25.46
23.70
23.45
20
23.95
Operating margin%
29.07
28.43
30.38
27.80
26.41
23.54
25.62
28.18
29.36
26.69
28.14
26.69
27.99
12
5.33
Net margin%
3.02
3.59
0.88
2.08
0.40
0.40
0.40
0.40
0.40
0.40
14.44
0.40
0.40
65
11.83
P/E ratio (avg)x
22.13
20.58
22.01
19.76
18.87
17.69
18.48
18.23
18.22
17.99
9.794
18.22
18.67
31
25.65
EV/EBITx
40.16
42.35
49.24
56.36
63.86
61.63
61.38
68.27
76.19
75.85
19.88
68.27
61.50
18
9.71
FCF yield (avg)%
9.75
8.38
7.75
5.18
3.21
0.83
1.35
0.40
1.52
2.83
8.62
1.35
3.02
88
6.44
FCF margin%
12.64
12.44
12.37
13.38
14.63
17.01
18.01
19.60
16.66
15.45
2.16
17.01
15.04
28
1.218
FCF / Net incomex
2.537
2.955
3.459
3.777
4.032
4.048
4.118
4.659
4.714
5.350
0.847
4.659
4.040
39
3.17
ROIC%
19.76
19.34
18.35
21.02
20.94
18.77
21.08
18.17
17.34
14.97
15.99
18.17
19.05
38
18.81
Return on equity%
24.90
25.64
23.52
21.98
22.18
21.92
23.99
21.06
23.00
24.08
7.01
23.00
23.26
87
16.47
Return on assets%
16.83
17.76
15.55
13.68
13.29
11.48
12.20
13.49
11.72
13.54
9.81
12.20
13.51
60
1.94
EPS¥
1.34
1.38
1.45
1.30
1.31
1.29
1.41
1.23
1.19
1.14
2.11
(2.65%)
(1.05%)
—
27.00
EPS growth%
12.39
12.61
11.81
14.40
14.54
16.60
16.09
14.68
15.52
13.83
8.32
15.52
14.47
34
4.83
Bookvalue per sh¥
5.98
6.16
5.88
5.87
6.21
6.49
6.84
6.39
7.44
7.68
5.49
4.33%
2.15%
—
4.11
FCF per share¥
6.02
5.94
6.68
7.63
7.13
6.91
7.97
9.16
10.31
10.01
3.93
7.03%
5.68%
—
5.63
Dividend per sh¥
1.64
1.68
1.91
2.02
2.17
2.00
1.96
1.83
2.09
2.24
2.98
0.65%
4.27%
—
20.63
Div yield (avg)%
23.00
22.68
20.18
21.29
20.93
18.12
17.77
15.73
13.79
15.35
21.38
15.73
19.15
86
15.31
Payout ratio%
7.42
6.92
5.16
4.30
6.25
3.88
5.48
4.98
6.28
8.77
13.52
5.48
5.87
59
402.5
Shares (diluted)M
429.3
469.9
435.7
441.9
446.1
482.1
519.3
538.5
574.4
638.5
407.0
7.43%
3.45%
39
16.99
Buyback yield%
20.60
22.02
24.38
23.20
24.50
25.94
28.67
28.84
27.07
28.90
26.54
28.67
25.22
74
1.608
D/E ratiox
1.605
1.759
2.133
2.201
2.532
2.708
3.146
3.360
3.662
3.883
1.678
3.360
2.620
15
1.449
Enterprise value¥B
0.355
0.357
0.344
0.312
0.283
0.281
0.251
0.261
0.269
0.251
2.454
(2.37%)
(3.84%)
45
1.467
LT debt¥B
2.493
2.456
2.490
2.822
3.095
2.937
2.836
2.979
3.019
2.955
0.905
(0.92%)
1.53%
10
Revenue
¥2.545B
3.02%
1.00×
Cost of revenue
¥1.661B
2.96%
0.99×
Operating expenses
¥598.4M
2.63%
0.96×
Spread over hurdle
(4.43%)