1.986
Revenue¥B
1.594
1.642
1.699
1.781
1.893
2.010
2.057
2.157
2.221
2.276
2.075
3.75%
3.91%
75
20.58
Revenue growth%
7.70
5.55
8.31
9.81
8.44
5.59
7.11
6.49
6.42
5.29
5.20
6.42
6.80
51
10.16
Gross margin%
6.29
7.95
6.53
5.92
5.20
2.62
0.56
0.40
0.40
0.40
27.94
0.40
3.91
91
25.37
Operating margin%
30.48
29.96
31.84
34.24
32.19
33.44
31.90
30.25
27.97
27.86
16.31
30.25
31.16
16
15.35
Net margin%
15.41
16.31
18.99
17.37
18.98
18.37
19.69
18.67
18.21
19.08
3.66
18.67
18.52
50
27.49
P/E ratio (avg)x
36.09
36.38
35.56
35.45
37.95
40.51
41.18
49.18
50.93
52.12
37.78
49.18
39.23
79
23.67
EV/EBITx
19.42
18.24
19.59
21.13
20.23
17.96
15.89
15.93
16.38
14.99
22.48
15.93
18.10
53
2.06
FCF yield (avg)%
24.83
26.53
26.61
24.84
23.33
21.09
18.13
20.06
17.33
16.40
4.10
18.13
22.21
41
27.24
FCF margin%
18.67
20.64
17.82
15.79
14.88
14.52
16.83
14.91
12.56
13.54
12.74
14.52
15.35
32
0.995
FCF / Net incomex
0.156
0.154
0.143
0.147
0.150
0.139
0.140
0.130
0.125
0.145
0.900
0.139
0.144
83
10.99
ROIC%
24.58
26.08
28.71
31.56
34.44
34.84
35.21
38.17
40.41
39.14
20.37
38.17
34.64
12
7.90
Return on equity%
15.61
16.77
15.50
17.79
19.57
20.85
18.99
18.75
17.55
14.65
21.29
18.75
17.67
50
2.75
Return on assets%
5.42
4.42
5.52
5.21
3.37
1.55
3.66
3.90
4.66
7.00
6.07
3.90
4.54
12
0.74
EPS¥
0.26
0.25
0.24
0.23
0.23
0.23
0.25
0.28
0.29
0.29
0.77
4.84%
0.46%
—
8.58
EPS growth%
20.56
22.83
20.07
18.99
21.44
20.05
22.80
21.75
19.55
22.20
21.14
21.75
21.00
57
0.49
Bookvalue per sh¥
2.50
2.93
3.11
3.59
4.33
4.70
5.06
5.75
6.20
7.50
0.58
11.62%
13.34%
—
0.96
FCF per share¥
0.62
0.63
0.65
0.70
0.67
0.72
0.74
0.81
0.91
0.94
0.71
6.85%
3.67%
—
0.78
Dividend per sh¥
0.77
0.75
0.73
0.67
0.62
0.54
0.48
0.52
0.48
0.49
1.01
(4.68%)
(5.04%)
—
21.79
Div yield (avg)%
30.23
33.04
33.15
35.44
33.63
32.40
30.02
32.97
34.23
36.05
11.03
32.97
33.09
12
22.48
Payout ratio%
17.45
20.14
19.57
21.07
20.49
20.86
20.28
19.14
19.94
20.79
16.05
20.28
20.21
15
670.3
Shares (diluted)M
774.0
804.9
829.6
919.0
840.4
937.8
921.2
842.3
899.9
801.7
668.7
(0.94%)
1.46%
61
3.77
Buyback yield%
11.94
10.16
7.31
8.58
6.55
7.58
7.75
6.93
5.22
7.64
2.39
7.58
7.61
71
1.691
D/E ratiox
3.001
3.336
3.836
3.962
3.857
4.259
4.306
4.341
4.644
4.849
0.318
4.341
4.110
27
1.158
Enterprise value¥B
0.424
0.451
0.436
0.483
0.511
0.513
0.465
0.491
0.531
0.557
1.486
1.76%
2.29%
88
0.625
LT debt¥B
1.368
1.304
1.219
1.208
1.223
1.308
1.253
1.294
1.425
1.444
0.755
3.37%
(0.24%)
46
Revenue
¥2.276B
3.91%
1.00×
Cost of revenue
¥1.593B
3.91%
1.00×
Operating expenses
¥340.3M
3.45%
0.96×
Spread over hurdle
28.51%