1.336
Revenue¥B
2.204
2.188
2.224
2.204
2.241
2.264
2.232
2.226
2.263
2.319
1.442
0.68%
0.66%
24
23.92
Revenue growth%
15.20
16.45
16.34
18.35
17.76
18.80
20.55
18.63
21.52
23.67
16.33
20.55
18.49
28
11.24
Gross margin%
6.81
6.28
4.01
1.53
3.23
5.60
2.78
2.70
3.66
4.54
10.31
3.66
3.84
92
17.85
Operating margin%
16.57
16.56
17.21
14.46
13.85
16.60
19.33
21.12
23.23
21.16
3.13
21.12
16.91
47
4.80
Net margin%
13.91
11.78
13.81
13.70
16.47
14.98
14.38
11.65
11.68
12.44
17.49
12.44
13.76
6
30.34
P/E ratio (avg)x
22.52
22.52
26.31
28.17
27.63
30.86
32.79
35.83
42.13
42.29
16.96
35.83
29.52
88
11.50
EV/EBITx
43.58
50.53
59.38
61.32
72.39
83.69
91.43
104.9
114.9
112.0
22.63
104.9
78.04
54
27.30
FCF yield (avg)%
12.37
9.69
10.65
10.42
9.81
11.35
11.65
11.40
10.88
13.00
24.92
11.40
11.11
37
22.82
FCF margin%
34.63
34.14
36.93
37.85
37.19
36.71
36.99
39.00
39.00
40.91
12.20
39.00
37.09
43
1.631
FCF / Net incomex
1.284
1.460
1.611
1.585
1.778
1.960
2.310
2.483
2.627
3.102
0.978
2.483
1.869
21
18.22
ROIC%
17.65
18.94
17.54
20.36
22.46
20.29
19.32
17.08
15.43
16.76
20.42
17.08
18.29
82
29.71
Return on equity%
30.47
28.04
26.97
28.52
29.46
30.90
31.78
34.19
32.48
31.94
19.89
31.94
30.69
68
12.34
Return on assets%
11.19
12.18
11.13
9.69
10.60
7.65
5.92
4.27
2.88
3.83
25.94
4.27
8.67
55
0.63
EPS¥
0.52
0.57
0.56
0.50
0.49
0.47
0.51
0.53
0.55
0.57
0.68
2.87%
0.58%
—
28.71
EPS growth%
3.46
1.44
3.30
1.83
0.40
1.19
2.76
4.48
7.33
4.72
9.70
4.48
3.03
61
0.62
Bookvalue per sh¥
0.51
0.48
0.54
0.59
0.56
0.61
0.71
0.72
0.79
0.88
0.43
9.51%
6.98%
—
0.63
FCF per share¥
0.29
0.29
0.28
0.27
0.30
0.31
0.33
0.34
0.36
0.41
0.31
6.50%
3.50%
—
0.56
Dividend per sh¥
1.10
1.27
1.30
1.26
1.24
1.23
1.47
1.48
1.66
1.87
0.13
8.63%
6.69%
—
6.49
Div yield (avg)%
12.24
12.39
12.52
13.24
15.25
16.92
17.91
20.39
19.98
19.07
20.46
19.07
16.09
43
23.55
Payout ratio%
14.26
13.32
11.92
8.99
7.36
8.68
7.49
7.15
9.56
9.41
29.48
8.68
9.20
47
1.755
Shares (diluted)B
2.024
1.978
2.186
2.326
2.252
2.268
2.256
2.416
2.414
2.764
1.716
4.19%
3.47%
26
22.24
Buyback yield%
21.42
22.89
23.23
23.74
23.98
24.29
25.74
24.21
26.22
23.53
14.76
24.29
23.86
32
1.541
D/E ratiox
0.956
1.102
1.162
1.176
1.212
1.250
1.197
1.349
1.486
1.620
0.445
1.349
1.204
14
0.892
Enterprise value¥B
1.864
1.840
1.844
1.895
2.121
2.073
2.153
1.983
2.116
2.367
1.340
2.22%
2.88%
90
1,516
LT debt¥M
228.8
227.5
242.8
257.2
288.3
318.6
332.9
382.6
410.9
393.9
279.0
6.44%
5.92%
34
Revenue
¥2.319B
0.66%
1.00×
Cost of revenue
¥1.113B
0.78%
1.01×
Operating expenses
¥459.0M
0.40%
0.97×
Spread over hurdle
62.02%