0.448
Revenue¥B
5.854
6.366
6.759
7.064
7.475
8.057
8.645
9.155
9.686
10.28
0.478
6.59%
6.32%
84
18.69
Revenue growth%
3.50
4.65
5.15
4.76
7.38
8.53
6.60
5.61
5.12
5.50
19.86
5.61
5.33
58
7.73
Gross margin%
0.76
0.40
0.40
2.34
0.49
2.15
2.24
2.43
0.91
0.40
7.35
2.15
0.84
92
19.14
Operating margin%
18.57
16.02
15.08
17.81
17.80
18.78
17.68
14.70
12.38
14.04
12.17
14.70
16.85
37
25.21
Net margin%
10.28
9.44
8.87
6.16
5.95
6.56
4.19
5.74
6.03
5.36
18.01
5.74
6.10
63
36.77
P/E ratio (avg)x
21.25
23.17
25.36
24.65
25.04
25.03
23.85
25.53
23.01
24.67
11.53
24.67
24.66
69
29.91
EV/EBITx
7.939
7.984
8.055
8.238
7.662
7.579
7.896
8.554
8.324
8.077
35.26
8.077
8.020
45
24.78
FCF yield (avg)%
17.12
15.06
15.34
13.79
12.39
14.83
13.60
16.28
18.05
16.89
26.55
16.28
15.20
35
9.23
FCF margin%
31.44
33.94
32.88
33.68
36.28
34.04
32.83
33.65
31.79
30.65
4.92
32.83
33.26
77
1.070
FCF / Net incomex
1.365
1.286
1.294
1.145
1.200
1.101
1.096
1.074
1.193
1.049
1.775
1.096
1.169
64
16.28
ROIC%
13.86
12.10
13.72
11.84
10.73
9.33
11.04
12.32
10.84
12.86
12.61
11.04
11.97
64
14.97
Return on equity%
13.57
16.12
13.91
12.01
11.52
11.96
9.39
10.86
11.81
11.75
19.16
11.75
11.88
94
13.25
Return on assets%
36.08
38.32
37.45
38.43
38.67
36.03
33.11
30.96
32.89
30.03
8.24
32.89
36.06
24
1.95
EPS¥
0.67
0.67
0.59
0.51
0.47
0.42
0.39
0.42
0.45
0.42
2.16
(2.17%)
(5.88%)
—
27.42
EPS growth%
27.42
29.40
30.21
29.61
28.05
26.16
23.17
21.17
20.48
18.95
5.86
21.17
26.79
41
1.52
Bookvalue per sh¥
1.27
1.14
1.20
1.04
0.94
0.87
0.94
0.92
0.90
0.94
1.32
0.04%
(3.31%)
—
2.43
FCF per share¥
0.88
0.82
0.83
0.81
0.82
0.80
0.75
0.70
0.71
0.74
1.56
(2.05%)
(1.71%)
—
2.38
Dividend per sh¥
2.11
2.31
2.31
2.31
2.08
2.26
2.11
2.29
2.51
2.24
0.68
1.42%
(0.23%)
—
18.65
Div yield (avg)%
6.26
6.92
8.04
10.87
9.61
10.43
8.64
10.05
8.75
6.12
8.76
8.75
8.69
12
10.60
Payout ratio%
5.62
5.04
2.71
2.49
3.21
4.25
6.14
3.48
2.15
3.39
15.81
3.48
3.43
43
1.855
Shares (diluted)B
2.311
2.515
2.370
2.544
2.770
2.955
3.056
3.475
3.534
3.703
1.837
5.98%
5.46%
10
10.04
Buyback yield%
17.44
19.84
18.45
18.16
20.59
19.89
18.06
19.36
20.17
23.05
21.68
19.89
19.60
56
0.602
D/E ratiox
0.568
0.532
0.573
0.608
0.657
0.568
0.516
0.506
0.436
0.413
0.653
0.506
0.550
9
2.248
Enterprise value¥B
2.808
2.833
3.051
3.326
4.009
3.900
4.653
5.144
5.928
6.007
3.311
8.43%
9.05%
87
4.859
LT debt¥B
8.203
7.805
8.382
8.433
7.878
7.993
8.852
8.305
8.686
9.383
8.983
3.56%
0.40%
46
Revenue
¥10.28B
6.32%
1.00×
Cost of revenue
¥6.940B
6.35%
1.00×
Operating expenses
¥1.134B
5.62%
0.94×
Goodwill & intangibles
13.64%
Spread over hurdle
11.57%