0.483
Revenue¥B
0.767
0.798
0.836
0.839
0.868
0.901
0.944
0.993
1.002
1.016
0.494
3.19%
3.18%
17
13.76
Revenue growth%
13.45
11.45
9.28
8.57
10.02
11.98
14.11
14.07
16.73
17.84
24.03
14.11
12.72
60
21.46
Gross margin%
1.09
0.40
0.40
0.60
3.10
3.74
5.41
6.78
6.97
4.01
20.94
5.41
3.42
95
12.88
Operating margin%
7.48
9.35
7.25
9.97
9.60
11.19
11.45
13.92
12.66
9.85
8.96
11.45
9.91
30
3.32
Net margin%
22.34
25.15
24.84
22.94
25.22
25.21
24.49
27.02
28.01
28.12
11.60
27.02
25.18
52
20.49
P/E ratio (avg)x
23.13
23.65
21.75
21.71
23.99
24.23
21.89
22.59
23.89
26.59
17.10
23.89
23.39
31
35.88
EV/EBITx
42.50
47.51
44.04
46.16
52.55
47.94
53.67
56.13
61.29
59.66
24.24
56.13
50.25
90
29.33
FCF yield (avg)%
22.19
21.15
21.10
19.71
21.54
19.32
21.05
21.75
19.94
22.20
5.86
21.05
21.13
10
12.38
FCF margin%
25.23
23.77
23.39
25.93
28.35
30.18
30.11
32.82
35.12
34.35
3.85
32.82
29.23
79
0.478
FCF / Net incomex
0.834
0.860
0.823
0.779
0.900
1.051
1.181
1.208
1.352
1.387
1.684
1.208
0.976
22
28.38
ROIC%
14.14
16.04
17.12
14.20
16.20
17.43
17.37
15.47
12.89
15.85
6.10
15.85
15.95
84
15.21
Return on equity%
32.26
31.29
33.69
36.26
39.06
39.22
41.97
41.84
43.69
44.28
25.06
41.97
39.14
85
6.60
Return on assets%
27.26
26.49
25.08
22.83
24.32
26.29
24.60
22.53
20.20
19.38
10.24
22.53
24.46
35
2.94
EPS¥
1.96
2.28
2.34
2.70
2.94
3.28
3.68
4.41
4.72
4.61
3.03
9.40%
9.49%
—
4.39
EPS growth%
9.07
8.36
7.01
9.57
11.29
9.78
12.58
11.35
8.47
8.92
2.12
9.78
9.32
7
1.87
Bookvalue per sh¥
1.81
1.67
1.91
1.91
2.06
1.98
1.99
1.88
1.86
1.84
2.40
(2.24%)
0.93%
—
1.68
FCF per share¥
1.97
1.89
2.09
2.32
2.29
2.46
2.78
2.84
3.11
3.48
1.77
8.79%
4.87%
—
2.71
Dividend per sh¥
3.60
3.64
3.28
3.39
3.24
3.55
3.58
3.32
3.00
3.06
3.15
(1.13%)
(1.83%)
—
3.48
Div yield (avg)%
13.61
15.60
16.52
17.94
16.51
19.02
18.25
17.71
16.66
15.58
13.59
17.71
16.59
84
7.28
Payout ratio%
31.33
29.50
31.23
34.06
34.97
37.10
36.60
36.30
33.53
30.71
19.17
36.30
33.79
91
102.3
Shares (diluted)M
100.9
90.72
96.44
94.99
88.80
77.84
71.85
79.52
75.41
78.36
104.1
(2.47%)
(1.80%)
14
15.19
Buyback yield%
12.58
12.32
11.23
13.97
13.89
15.71
16.23
13.42
10.66
13.50
22.61
13.50
13.46
83
1.550
D/E ratiox
1.377
1.227
1.152
0.991
1.021
1.068
1.091
1.082
1.001
0.894
0.592
1.068
1.075
15
644.6
Enterprise value¥M
303.4
341.8
331.3
341.6
336.0
362.9
351.9
344.5
384.0
445.3
116.6
5.79%
3.84%
19
778.5
LT debt¥M
124.6
118.6
118.2
124.1
121.1
130.6
141.3
150.5
153.7
165.4
383.5
6.44%
3.59%
87
Revenue
¥1.016B
3.18%
1.00×
Cost of revenue
¥604.5M
2.88%
0.97×
Operating expenses
¥204.5M
3.89%
1.07×
Spread over hurdle
(3.51%)