0.404
Revenue¥B
2.113
2.191
2.260
2.311
2.387
2.528
2.700
2.765
2.931
3.136
0.444
5.61%
4.57%
94
17.10
Revenue growth%
0.40
0.40
1.37
0.40
0.56
0.40
1.16
0.40
0.40
1.74
7.97
0.40
0.40
10
20.05
Gross margin%
25.76
23.56
23.22
25.49
27.74
24.91
25.30
25.82
23.76
24.30
25.32
24.91
25.11
80
13.86
Operating margin%
16.10
18.70
18.72
20.74
23.48
21.97
23.38
21.76
22.60
20.32
15.73
21.97
21.25
43
28.61
Net margin%
16.04
14.60
16.30
16.78
18.84
16.08
14.86
16.78
15.21
12.97
7.33
15.21
16.06
29
21.70
P/E ratio (avg)x
32.57
32.04
31.32
29.18
27.96
27.79
30.98
30.97
28.11
28.56
11.90
28.56
30.08
7
22.67
EV/EBITx
45.83
44.42
51.59
59.66
66.75
63.50
68.77
79.06
86.53
101.4
23.09
79.06
65.13
75
14.73
FCF yield (avg)%
23.62
24.49
25.53
23.52
22.28
20.12
21.48
20.82
17.83
15.42
2.42
20.12
21.88
78
15.78
FCF margin%
21.44
20.14
20.27
22.95
21.33
20.35
18.31
15.84
14.56
11.60
13.72
15.84
20.20
25
1.468
FCF / Net incomex
0.602
0.626
0.689
0.713
0.669
0.648
0.599
0.676
0.715
0.744
0.592
0.676
0.673
53
26.98
ROIC%
34.57
37.33
35.74
36.80
35.10
37.13
39.99
41.59
41.70
38.97
2.79
39.99
37.23
12
15.80
Return on equity%
17.97
17.06
17.33
14.83
15.91
13.92
15.06
16.51
17.05
14.53
10.32
15.06
16.21
24
25.42
Return on assets%
8.71
9.95
9.34
6.48
4.17
4.28
1.48
2.87
0.40
0.40
14.19
1.48
4.23
94
12.36
EPS¥
6.74
7.45
8.82
9.23
9.24
10.43
11.85
12.51
14.44
17.26
13.36
13.30%
11.60%
—
16.89
EPS growth%
30.47
28.50
30.04
31.22
30.54
29.18
30.91
29.99
31.15
31.68
26.58
30.91
30.51
59
8.00
Bookvalue per sh¥
2.15
2.00
1.91
1.98
2.08
1.95
2.08
2.28
2.45
2.30
3.91
2.00%
0.33%
—
8.46
FCF per share¥
6.02
7.24
8.14
9.38
9.80
10.34
10.35
10.18
12.06
12.47
12.04
4.95%
9.33%
—
7.63
Dividend per sh¥
14.65
16.66
17.19
19.49
18.66
21.21
20.55
19.20
21.43
24.69
12.39
5.75%
6.01%
—
8.93
Div yield (avg)%
32.35
31.61
34.51
35.48
33.31
33.29
30.38
28.55
30.98
33.66
10.73
30.98
32.82
66
24.48
Payout ratio%
11.18
11.32
11.26
9.72
9.57
6.62
4.84
5.66
7.96
10.63
24.88
6.62
9.65
81
72.21
Shares (diluted)M
83.27
80.40
85.46
85.78
83.08
78.25
67.23
60.22
52.29
53.37
72.24
(8.47%)
(3.97%)
92
25.19
Buyback yield%
26.44
28.70
28.57
30.46
30.77
30.99
28.61
28.69
27.25
29.54
8.79
28.69
28.69
43
0.480
D/E ratiox
0.300
0.262
0.266
0.249
0.239
0.233
0.251
0.243
0.225
0.204
1.790
0.233
0.246
14
2.227
Enterprise value¥B
2.339
2.373
2.593
2.897
3.069
3.658
4.014
3.974
4.036
4.680
2.337
8.80%
8.43%
6
0.475
LT debt¥B
0.993
0.996
0.917
0.866
0.847
0.764
0.817
0.876
0.856
0.770
1.423
(1.89%)
(2.82%)
18
Revenue
¥3.136B
4.57%
1.00×
Cost of revenue
¥1.782B
4.51%
0.99×
Operating expenses
¥723.0M
4.04%
0.95×
Spread over hurdle
(4.75%)