0.132
Revenue¥B
0.721
0.751
0.789
0.836
0.897
0.940
0.988
1.049
1.122
1.193
0.144
5.87%
5.91%
85
21.83
Revenue growth%
0.40
0.40
1.19
2.04
1.23
2.10
0.85
3.24
0.71
2.08
29.06
2.08
1.21
69
2.15
Gross margin%
5.79
8.14
9.69
8.41
6.67
6.77
7.41
5.67
8.49
8.50
6.14
7.41
7.78
60
6.87
Operating margin%
18.27
19.21
18.87
19.52
20.47
22.17
20.10
19.72
19.11
20.03
6.41
20.03
19.62
29
3.61
Net margin%
8.34
6.34
6.33
7.40
4.42
1.51
3.03
4.33
3.82
2.82
10.15
3.03
4.38
69
24.13
P/E ratio (avg)x
14.42
13.53
13.40
13.05
13.79
15.40
17.20
16.29
17.04
18.31
34.52
17.04
14.91
84
15.13
EV/EBITx
16.81
17.81
19.41
18.21
18.11
19.01
17.25
17.87
16.25
16.83
30.34
17.25
17.84
61
20.18
FCF yield (avg)%
28.94
27.68
26.72
29.60
30.04
30.65
31.55
31.13
30.06
28.28
13.44
30.65
29.82
61
6.22
FCF margin%
3.62
2.36
0.40
3.18
4.42
5.75
5.22
6.67
6.56
4.49
27.24
5.75
4.46
37
1.699
FCF / Net incomex
1.273
1.274
1.288
1.250
1.262
1.215
1.110
1.175
1.276
1.323
1.030
1.215
1.267
12
22.17
ROIC%
22.36
19.99
17.81
17.05
17.23
18.48
20.85
18.06
18.08
17.42
9.74
18.08
18.07
70
12.97
Return on equity%
3.09
4.97
3.90
2.66
0.53
1.84
4.19
4.02
2.98
1.09
17.76
2.98
3.03
63
20.98
Return on assets%
21.59
20.83
17.89
15.66
17.66
20.12
20.44
23.38
23.26
21.35
2.40
21.35
20.63
41
10.47
EPS¥
3.74
3.89
4.18
4.23
4.06
4.10
3.70
3.72
3.33
3.60
11.60
(2.34%)
(0.92%)
—
24.03
EPS growth%
17.22
15.85
16.25
16.31
16.47
16.68
16.69
18.98
20.17
19.14
8.64
18.98
16.69
27
5.71
Bookvalue per sh¥
10.72
10.38
10.70
11.68
11.66
11.99
12.74
12.55
11.07
12.27
12.73
1.03%
1.91%
—
9.89
FCF per share¥
3.56
3.42
3.53
3.37
3.06
3.30
3.07
3.00
2.90
2.85
12.74
(1.36%)
(1.13%)
—
10.89
Dividend per sh¥
4.15
4.54
4.80
5.06
5.53
5.48
5.77
5.62
5.96
5.74
12.31
0.73%
4.32%
—
9.76
Div yield (avg)%
15.17
13.18
11.10
13.18
14.88
17.81
20.71
18.82
18.47
21.14
17.17
18.82
16.49
88
12.24
Payout ratio%
6.83
8.04
7.30
6.99
4.69
4.41
2.78
4.93
6.87
8.25
17.56
4.93
6.85
24
80.46
Shares (diluted)M
102.6
109.9
115.3
113.0
103.7
97.02
108.0
116.4
106.1
106.2
78.08
0.49%
1.54%
11
21.75
Buyback yield%
8.21
8.50
10.65
9.37
10.51
7.94
6.73
7.75
9.71
11.13
3.62
7.94
8.93
42
0.473
D/E ratiox
0.370
0.373
0.323
0.302
0.329
0.313
0.322
0.336
0.350
0.347
0.666
0.336
0.333
85
299.5
Enterprise value¥M
546.8
610.1
654.7
582.3
643.1
701.4
658.4
687.8
673.9
729.0
715.4
2.54%
2.99%
25
0.722
LT debt¥B
0.355
0.398
0.379
0.410
0.413
0.443
0.420
0.449
0.444
0.480
1.509
3.05%
3.48%
68
Revenue
¥1.193B
5.91%
1.00×
Cost of revenue
¥607.1M
6.08%
1.02×
Operating expenses
¥197.8M
5.31%
0.95×
Return on capital
106.56%
Spread over hurdle
97.77%