1.862
Revenue¥B
2.362
2.390
2.359
2.361
2.342
2.389
2.412
2.472
2.494
2.492
1.992
1.24%
0.67%
63
26.56
Revenue growth%
23.30
21.08
21.43
23.32
23.17
24.97
22.79
23.10
22.90
21.19
27.42
22.90
23.00
57
15.38
Gross margin%
5.01
7.79
6.95
6.04
7.66
7.48
10.31
12.18
13.06
13.59
26.68
12.18
7.72
35
24.22
Operating margin%
15.76
14.27
13.87
12.85
13.88
13.79
14.22
16.77
13.84
11.41
6.66
13.84
13.88
72
9.32
Net margin%
31.22
29.68
27.03
26.32
28.33
29.50
28.59
30.61
27.89
26.72
15.22
28.59
28.46
57
8.561
P/E ratio (avg)x
15.12
14.65
15.27
17.04
15.99
15.18
15.66
17.05
19.09
18.78
17.25
17.05
15.83
39
27.63
EV/EBITx
33.29
37.58
40.01
37.46
38.61
43.44
44.58
44.22
48.90
52.24
17.86
44.58
41.73
65
28.76
FCF yield (avg)%
23.63
21.66
19.62
19.81
20.52
19.53
19.58
21.55
19.53
18.88
8.53
19.53
19.72
32
3.21
FCF margin%
13.38
10.72
8.34
10.21
9.90
9.35
9.57
9.28
10.85
8.28
21.00
9.35
9.73
9
1.019
FCF / Net incomex
1.186
1.254
1.237
1.214
1.096
1.005
0.955
0.849
0.877
0.753
0.746
0.877
1.050
23
12.43
ROIC%
21.80
19.89
17.60
18.02
15.53
16.06
16.90
14.47
15.81
15.59
15.40
15.81
16.48
44
2.96
Return on equity%
26.07
28.18
30.22
27.40
29.28
32.13
31.54
29.25
27.75
30.31
26.79
30.31
29.26
88
14.89
Return on assets%
23.27
20.32
21.21
21.68
20.50
21.97
22.65
21.91
23.72
22.28
11.96
22.28
21.94
64
2.75
EPS¥
4.12
4.52
4.77
4.48
4.62
5.33
5.18
5.91
6.86
7.16
3.07
9.16%
7.34%
—
18.86
EPS growth%
1.40
3.03
2.86
3.72
0.94
0.89
0.40
0.40
0.40
0.40
10.23
0.40
0.91
61
0.88
Bookvalue per sh¥
1.54
1.52
1.73
2.06
2.35
2.78
3.22
3.37
3.55
3.65
3.31
9.19%
10.63%
—
1.30
FCF per share¥
5.87
5.99
6.27
7.07
7.63
7.28
7.79
7.07
6.47
6.09
2.73
(4.44%)
1.40%
—
3.31
Dividend per sh¥
4.08
4.22
4.69
5.09
5.53
5.05
4.78
5.31
5.02
5.46
2.05
(0.26%)
1.94%
—
18.67
Div yield (avg)%
29.77
32.03
30.23
28.17
29.74
32.11
33.85
33.03
34.44
35.43
4.45
33.85
32.07
27
14.71
Payout ratio%
28.50
29.65
26.94
24.29
22.62
22.58
21.86
19.81
20.17
21.37
26.12
21.37
22.60
80
233.3
Shares (diluted)M
251.3
289.8
299.6
304.7
341.8
357.7
368.6
392.1
395.8
402.6
232.4
3.32%
5.39%
40
26.81
Buyback yield%
13.01
11.06
9.86
11.35
14.01
13.82
16.59
17.80
18.87
19.03
12.96
17.80
13.91
61
1.098
D/E ratiox
0.796
0.901
0.921
0.892
0.985
0.903
0.919
0.940
0.990
1.054
0.314
0.940
0.920
60
0.480
Enterprise value¥B
1.141
1.177
1.359
1.546
1.515
1.488
1.730
1.781
1.954
2.299
2.421
8.69%
7.86%
60
1.702
LT debt¥B
0.677
0.685
0.698
0.795
0.894
0.999
1.094
1.082
1.046
1.234
0.126
6.64%
6.27%
34
Revenue
¥2.492B
0.67%
1.00×
Cost of revenue
¥1.725B
0.65%
1.00×
Operating expenses
¥458.3M
0.59%
0.99×
Spread over hurdle
22.28%