1.164
Revenue¥B
1.560
1.608
1.628
1.640
1.685
1.685
1.744
1.804
1.813
1.870
1.214
2.11%
1.98%
59
18.61
Revenue growth%
2.00
4.45
2.91
4.01
1.23
2.91
0.62
2.66
0.41
0.40
24.81
0.62
2.33
8
14.42
Gross margin%
8.72
5.93
6.16
7.60
5.47
3.69
3.99
3.43
2.11
1.73
5.34
3.43
4.73
75
11.25
Operating margin%
10.73
12.44
15.43
15.72
18.18
16.41
13.50
13.95
15.59
18.59
7.30
15.59
15.51
71
18.67
Net margin%
21.77
21.96
24.22
25.48
23.68
23.91
23.18
22.17
19.56
22.07
12.88
22.17
22.67
85
21.92
P/E ratio (avg)x
13.45
13.30
14.70
12.83
13.75
14.73
15.27
14.97
14.06
15.28
28.47
14.97
14.38
11
35.78
EV/EBITx
30.08
33.09
35.91
38.51
37.72
41.17
43.76
47.26
48.37
50.67
10.82
47.26
39.84
92
22.26
FCF yield (avg)%
22.46
22.18
24.78
25.73
25.07
27.87
27.25
28.87
29.85
27.71
7.31
27.87
26.49
68
19.10
FCF margin%
22.53
20.47
20.38
19.45
18.04
20.16
20.89
23.06
25.62
26.84
22.27
23.06
20.68
30
1.123
FCF / Net incomex
1.382
1.416
1.568
1.725
1.791
2.091
2.151
2.582
2.558
2.810
1.689
2.558
1.941
93
17.08
ROIC%
27.05
28.45
28.63
31.59
33.04
32.60
32.47
30.08
30.50
32.36
3.17
32.36
31.04
28
19.02
Return on equity%
12.63
12.84
10.53
11.03
10.51
8.85
11.72
9.32
7.64
7.94
11.25
8.85
10.52
31
8.52
Return on assets%
28.97
29.81
26.99
28.02
27.99
26.64
26.60
28.72
26.35
28.74
17.27
26.64
28.01
72
2.59
EPS¥
14.02
16.42
18.71
22.20
23.51
28.13
32.87
37.28
43.06
48.85
2.85
15.75%
13.76%
—
15.58
EPS growth%
5.37
8.17
7.78
10.57
11.85
14.08
13.53
12.52
13.05
10.23
7.37
13.05
11.21
7
2.17
Bookvalue per sh¥
7.71
7.89
8.02
8.61
8.26
8.43
8.92
8.15
9.19
10.15
11.52
4.20%
2.33%
—
4.38
FCF per share¥
2.04
1.79
1.75
1.91
1.89
1.82
1.84
1.89
1.96
1.76
4.44
(1.32%)
(1.87%)
—
4.62
Dividend per sh¥
7.21
7.04
6.26
6.17
6.79
6.21
6.72
6.72
7.33
7.59
2.95
2.26%
1.07%
—
21.63
Div yield (avg)%
23.08
20.52
18.25
17.68
19.03
20.08
20.69
21.88
24.02
24.63
18.09
21.88
20.60
11
14.17
Payout ratio%
14.56
12.40
13.83
12.40
11.59
10.96
11.55
12.44
14.50
13.26
8.63
12.44
12.42
75
91.77
Shares (diluted)M
145.2
145.5
142.2
158.0
172.7
163.5
178.7
171.2
167.2
158.1
90.74
(1.75%)
0.71%
64
11.77
Buyback yield%
20.84
18.98
18.89
20.22
17.77
17.72
15.22
14.61
16.04
14.18
11.28
15.22
17.74
8
1.519
D/E ratiox
0.139
0.160
0.183
0.199
0.231
0.278
0.322
0.341
0.388
0.434
1.284
0.341
0.255
88
1,196
Enterprise value¥M
282.2
303.2
317.1
346.1
306.6
321.5
322.4
344.8
375.4
343.7
505.1
2.31%
2.44%
71
0.638
LT debt¥B
1.934
2.033
2.415
2.793
3.166
3.306
3.495
3.504
3.800
3.864
0.825
4.06%
7.94%
80
Revenue
¥1.870B
1.98%
1.00×
Cost of revenue
¥1.309B
1.98%
1.00×
Operating expenses
¥390.1M
2.03%
1.00×
Spread over hurdle
(2.90%)