1.374
Revenue¥B
0.701
0.730
0.759
0.796
0.818
0.874
0.927
0.966
1.014
1.047
1.515
5.06%
4.68%
68
2.86
Revenue growth%
23.25
25.72
25.72
25.90
27.10
26.07
24.41
23.74
22.19
21.69
5.82
23.74
25.07
6
11.24
Gross margin%
24.33
24.12
24.74
25.06
27.50
25.47
28.04
26.52
25.30
26.70
9.70
26.52
25.38
15
2.67
Operating margin%
31.65
30.62
30.00
28.88
26.75
27.55
26.25
24.06
26.70
23.70
10.46
26.25
27.15
46
3.46
Net margin%
29.12
26.49
28.33
27.51
27.55
28.45
30.94
31.55
31.92
31.64
18.65
31.55
28.79
85
21.83
P/E ratio (avg)x
23.83
26.01
28.56
27.78
28.85
31.62
28.54
30.48
31.46
28.41
28.06
30.48
28.55
54
11.10
EV/EBITx
22.83
22.27
21.49
21.03
20.64
21.06
19.87
20.61
19.33
17.00
13.28
19.87
20.83
50
12.12
FCF yield (avg)%
10.96
9.86
11.77
13.13
11.22
12.18
15.17
12.18
10.69
12.32
9.16
12.18
11.97
54
14.07
FCF margin%
9.75
9.91
10.18
8.24
9.57
11.58
11.33
12.75
14.89
14.76
4.22
12.75
10.76
90
1.372
FCF / Net incomex
1.597
1.578
1.620
1.578
1.536
1.823
2.109
2.322
2.269
2.528
0.781
2.269
1.721
23
11.32
ROIC%
28.86
27.17
27.46
28.03
25.42
27.03
29.58
27.69
25.96
27.05
27.58
27.05
27.31
62
2.39
Return on equity%
28.13
30.80
33.03
33.65
31.61
32.49
31.66
34.48
34.58
37.00
20.28
34.48
32.76
25
5.34
Return on assets%
7.22
10.00
7.68
5.38
3.70
5.95
3.79
3.29
1.49
1.26
27.82
3.29
4.59
21
0.19
EPS¥
0.28
0.30
0.30
0.34
0.35
0.34
0.34
0.39
0.39
0.41
0.21
3.04%
3.65%
—
7.82
EPS growth%
7.03
9.82
8.48
7.69
6.04
6.68
6.78
6.61
5.08
6.96
14.40
6.68
6.87
38
0.09
Bookvalue per sh¥
0.30
0.30
0.28
0.26
0.24
0.26
0.25
0.25
0.23
0.23
0.07
(0.25%)
(1.64%)
—
0.15
FCF per share¥
0.53
0.57
0.53
0.55
0.58
0.66
0.65
0.69
0.74
0.71
0.09
4.08%
3.78%
—
0.21
Dividend per sh¥
0.42
0.44
0.47
0.46
0.45
0.47
0.52
0.52
0.49
0.48
0.36
1.20%
2.45%
—
15.26
Div yield (avg)%
24.73
25.27
28.03
26.03
26.06
27.22
28.04
30.80
28.94
29.22
18.92
28.94
27.62
9
27.01
Payout ratio%
17.61
16.88
17.39
16.62
14.43
14.09
11.84
10.33
11.57
10.17
14.83
11.57
14.26
32
1.634
Shares (diluted)B
2.916
2.907
2.836
2.986
2.865
3.149
3.571
4.021
4.679
4.635
1.607
10.10%
5.93%
36
6.20
Buyback yield%
10.29
12.47
9.54
11.15
12.02
12.31
12.58
13.43
11.31
13.80
14.80
12.58
12.16
67
0.458
D/E ratiox
0.599
0.601
0.599
0.630
0.568
0.562
0.610
0.565
0.551
0.494
0.865
0.562
0.584
8
1,177
Enterprise value¥M
800.3
796.7
777.9
826.7
892.1
789.0
678.4
709.8
736.2
771.0
235.6
(2.87%)
(1.35%)
43
0.463
LT debt¥B
0.213
0.202
0.187
0.189
0.216
0.198
0.215
0.223
0.247
0.236
1.130
1.79%
0.88%
81
Revenue
¥1.047B
4.68%
1.00×
Cost of revenue
¥683.4M
4.73%
1.00×
Operating expenses
¥246.4M
5.31%
1.06×
Spread over hurdle
(3.91%)