1.007
Revenue¥B
1.198
1.185
1.170
1.211
1.202
1.206
1.220
1.255
1.246
1.247
1.079
0.75%
0.63%
68
22.80
Revenue growth%
1.13
0.40
0.40
0.40
0.85
2.91
0.80
2.44
2.78
3.37
22.43
2.78
0.99
61
25.33
Gross margin%
17.89
19.69
19.44
19.61
17.54
17.51
19.53
18.73
18.75
17.46
26.98
18.73
18.74
22
25.81
Operating margin%
9.16
8.92
11.10
10.54
9.59
10.93
9.03
11.04
8.43
7.82
23.88
9.03
9.37
80
4.50
Net margin%
7.45
10.33
8.75
9.59
9.78
9.60
8.67
10.32
8.04
10.48
18.76
9.60
9.60
58
13.21
P/E ratio (avg)x
39.86
43.27
47.47
46.69
48.81
53.35
61.11
72.30
76.63
76.79
19.36
72.30
51.08
68
6.883
EV/EBITx
31.52
33.95
29.22
30.92
29.99
30.93
27.31
28.07
28.87
25.12
27.73
28.07
29.61
14
18.08
FCF yield (avg)%
27.97
30.58
30.89
29.55
28.39
28.16
26.54
28.43
29.36
32.17
8.39
28.43
28.90
21
13.87
FCF margin%
15.74
13.40
12.35
15.02
17.19
16.00
17.61
17.31
20.24
17.89
28.77
17.61
16.59
90
0.540
FCF / Net incomex
0.877
0.935
0.870
0.743
0.757
0.663
0.644
0.663
0.600
0.644
0.608
0.644
0.703
63
25.37
ROIC%
32.21
32.22
31.79
33.72
34.59
33.60
34.55
32.35
34.90
37.40
13.10
34.55
33.66
35
29.54
Return on equity%
20.76
20.16
21.64
20.89
21.82
24.43
24.83
22.39
25.21
26.08
15.44
24.83
22.10
9
28.14
Return on assets%
22.11
20.22
19.31
17.36
18.99
20.91
23.03
25.03
27.24
27.39
23.62
25.03
21.51
87
3.16
EPS¥
1.40
1.26
1.12
1.07
1.11
1.09
0.98
0.85
0.81
0.76
3.47
(7.41%)
(6.34%)
—
2.78
EPS growth%
25.06
25.75
27.65
26.70
27.13
30.10
30.97
29.35
31.09
31.13
29.72
30.97
28.50
92
2.67
Bookvalue per sh¥
2.59
2.58
3.09
3.25
3.61
4.07
4.16
4.55
5.33
5.53
2.66
8.91%
9.65%
—
5.55
FCF per share¥
9.06
10.13
11.82
12.89
13.12
14.74
16.41
17.68
21.49
23.96
3.43
12.81%
10.59%
—
2.51
Dividend per sh¥
1.54
1.80
1.77
2.13
2.19
2.17
2.55
3.09
3.61
3.92
2.69
12.34%
11.17%
—
9.70
Div yield (avg)%
25.44
25.24
24.87
26.00
27.64
29.59
30.28
31.91
33.41
35.50
25.61
31.91
28.61
57
5.87
Payout ratio%
5.90
4.53
5.09
3.07
3.47
5.78
5.93
4.07
6.22
6.87
6.88
5.93
5.44
69
130.5
Shares (diluted)M
111.4
98.23
108.3
96.93
87.02
95.39
89.01
82.89
87.58
85.40
130.1
(0.37%)
(3.78%)
44
10.30
Buyback yield%
21.13
21.61
22.48
21.91
20.08
22.93
20.80
20.25
19.16
21.85
23.53
20.80
21.37
73
0.190
D/E ratiox
1.242
1.231
1.200
1.422
1.414
1.676
1.646
1.965
2.173
2.448
0.228
1.965
1.534
7
0.331
Enterprise value¥B
0.916
0.997
1.056
1.106
1.087
1.132
1.209
1.236
1.213
1.099
0.820
0.22%
0.93%
52
666.2
LT debt¥M
674.9
577.4
583.5
538.1
525.3
488.7
489.3
426.3
409.3
385.7
672.8
(5.99%)
(6.42%)
40
Revenue
¥1.247B
0.63%
1.00×
Cost of revenue
¥632.7M
0.33%
0.97×
Operating expenses
¥220.2M
1.08%
1.05×
Cash and investments
14.67%
Spread over hurdle
70.09%