1.111
Revenue¥B
1.805
1.832
1.901
1.962
2.003
2.037
2.090
2.122
2.133
2.174
1.240
1.64%
2.08%
34
29.68
Revenue growth%
16.31
14.16
16.80
18.14
18.65
15.84
17.53
20.04
18.70
19.11
27.86
18.70
17.83
91
18.29
Gross margin%
1.67
0.40
0.40
0.40
3.32
4.75
5.65
7.39
5.88
6.45
23.57
5.88
4.04
18
9.39
Operating margin%
18.91
21.63
18.69
19.50
22.39
22.50
25.11
27.63
24.97
23.70
26.54
24.97
22.44
63
5.16
Net margin%
18.94
17.78
20.39
19.12
16.54
18.78
16.28
14.56
12.15
10.12
16.57
14.56
17.16
14
24.53
P/E ratio (avg)x
31.66
32.49
33.97
31.04
30.03
31.56
35.72
34.81
38.77
36.77
19.49
35.72
33.23
80
30.81
EV/EBITx
6.036
5.471
5.195
4.661
5.083
4.529
4.104
4.389
4.248
4.290
36.99
4.290
4.595
40
8.40
FCF yield (avg)%
18.46
18.26
17.44
16.68
16.75
15.69
16.06
15.78
13.84
12.71
27.91
15.69
16.37
93
21.62
FCF margin%
19.62
17.48
19.81
21.34
18.57
16.34
18.11
20.71
18.71
20.57
21.31
18.71
19.16
45
1.651
FCF / Net incomex
0.304
0.328
0.348
0.301
0.280
0.264
0.268
0.284
0.245
0.230
1.363
0.264
0.282
47
15.78
ROIC%
26.60
28.08
25.50
23.64
25.22
25.53
26.65
28.27
26.77
26.81
25.20
26.77
26.62
78
16.02
Return on equity%
30.63
28.52
27.31
30.01
27.72
30.41
30.01
28.07
29.12
29.24
28.04
29.24
29.18
40
12.91
Return on assets%
11.30
11.53
11.95
13.38
15.06
18.02
17.55
15.81
13.44
11.59
14.52
15.81
13.41
59
5.25
EPS¥
6.32
7.41
7.90
9.23
9.84
10.90
12.27
12.65
14.12
15.14
5.39
9.01%
10.49%
—
13.43
EPS growth%
21.67
23.39
24.30
26.85
28.74
26.72
28.35
26.91
24.82
22.73
13.70
26.72
25.77
69
3.52
Bookvalue per sh¥
5.04
5.88
6.72
6.98
6.93
7.05
7.88
8.36
8.86
10.42
1.82
8.47%
8.40%
—
5.04
FCF per share¥
0.95
0.96
1.10
1.08
1.03
1.13
1.05
1.07
1.16
1.15
1.68
2.12%
1.02%
—
5.42
Dividend per sh¥
6.31
7.44
8.49
10.09
11.70
11.71
11.16
13.00
14.59
15.04
2.58
5.15%
10.84%
—
9.44
Div yield (avg)%
9.26
9.01
8.52
9.82
10.95
8.09
7.99
10.93
9.48
11.14
26.94
9.48
9.37
58
22.93
Payout ratio%
20.70
21.89
24.41
25.69
28.52
25.97
28.10
30.03
31.52
31.92
21.94
30.03
27.03
39
93.82
Shares (diluted)M
69.46
69.62
70.98
71.82
78.37
73.19
77.75
78.03
71.20
74.83
92.92
(0.92%)
(0.39%)
33
25.58
Buyback yield%
14.54
17.30
17.66
18.22
17.36
17.69
16.79
17.89
18.42
17.50
18.05
17.69
17.58
11
0.296
D/E ratiox
0.560
0.512
0.556
0.525
0.477
0.481
0.458
0.467
0.449
0.398
0.110
0.458
0.479
81
1.383
Enterprise value¥B
0.522
0.536
0.539
0.469
0.462
0.463
0.490
0.470
0.422
0.421
1.648
(1.82%)
(2.99%)
68
1.037
LT debt¥B
0.884
0.937
0.819
0.813
0.798
0.743
0.786
0.719
0.723
0.645
1.587
(4.19%)
(3.01%)
5
Revenue
¥2.174B
2.08%
1.00×
Cost of revenue
¥1.380B
1.98%
0.99×
Operating expenses
¥241.3M
1.36%
0.93×
Return on capital
148.45%
Spread over hurdle
136.77%