1.997
Revenue¥B
1.507
1.549
1.592
1.685
1.761
1.839
1.896
2.003
2.132
2.206
2.151
4.61%
4.18%
56
24.04
Revenue growth%
1.89
1.05
0.94
2.17
0.40
0.40
3.36
3.64
6.53
9.05
2.43
3.64
2.03
8
21.62
Gross margin%
3.94
4.27
1.65
2.34
0.40
0.40
0.40
0.91
0.40
0.40
16.84
0.40
0.66
68
13.09
Operating margin%
7.28
10.14
11.39
11.14
10.06
10.92
10.55
12.91
14.58
13.92
25.95
12.91
11.03
57
22.63
Net margin%
16.54
16.58
18.90
20.81
22.26
23.53
21.23
19.94
18.63
16.27
7.64
19.94
19.42
77
19.69
P/E ratio (avg)x
34.45
31.12
28.67
31.24
32.23
29.23
30.21
27.75
31.33
29.86
30.01
29.86
30.67
71
28.46
EV/EBITx
13.76
14.40
13.94
16.36
15.75
16.38
16.75
18.23
21.07
21.17
29.66
18.23
16.37
30
2.56
FCF yield (avg)%
0.40
0.40
0.40
3.36
5.25
2.86
3.88
1.04
0.85
1.47
17.84
1.47
1.25
58
23.22
FCF margin%
14.08
14.85
15.98
13.08
12.41
14.54
16.18
15.85
16.70
18.95
6.86
16.18
15.35
30
1.581
FCF / Net incomex
0.477
0.505
0.519
0.542
0.609
0.618
0.671
0.710
0.761
0.826
0.692
0.710
0.614
44
20.54
ROIC%
13.80
15.60
14.32
16.43
16.26
15.89
17.22
17.41
15.14
14.63
13.92
15.89
15.74
39
5.78
Return on equity%
27.58
27.89
27.00
26.54
24.26
22.63
22.54
20.38
18.24
20.42
27.68
20.42
23.44
93
28.72
Return on assets%
14.68
13.85
11.56
9.79
9.01
7.26
6.14
6.05
5.67
6.16
18.12
6.14
8.13
57
1.89
EPS¥
2.56
2.60
2.59
2.40
2.33
2.42
2.48
2.68
2.52
2.20
2.06
(1.18%)
(0.80%)
—
13.93
EPS growth%
26.52
25.00
23.67
23.99
23.02
23.20
21.14
22.47
23.64
20.76
19.40
22.47
23.42
13
2.54
Bookvalue per sh¥
0.98
1.16
1.39
1.44
1.51
1.68
1.84
2.05
2.06
2.29
1.50
8.68%
9.86%
—
1.95
FCF per share¥
0.83
0.93
0.94
0.95
0.89
0.99
1.03
1.08
1.04
1.03
1.62
2.86%
2.16%
—
2.24
Dividend per sh¥
2.10
2.35
2.22
2.13
2.05
1.92
2.04
1.93
1.93
1.94
1.35
(1.10%)
(0.88%)
—
7.36
Div yield (avg)%
28.45
26.93
27.67
27.65
27.05
28.76
25.95
26.17
23.77
24.98
22.53
25.95
26.99
62
14.38
Payout ratio%
8.35
10.12
9.72
7.95
10.07
12.50
11.11
13.89
15.94
14.21
29.64
13.89
10.62
78
766.0
Shares (diluted)M
586.7
607.1
579.0
532.6
574.8
539.7
473.3
416.1
415.7
416.3
747.2
(6.25%)
(3.64%)
84
9.75
Buyback yield%
13.46
15.75
16.53
18.32
18.16
18.05
17.40
15.59
15.05
12.57
6.93
15.59
16.14
25
0.393
D/E ratiox
2.269
2.487
2.777
2.717
2.566
2.596
2.942
2.867
2.995
3.023
0.995
2.942
2.747
48
1.426
Enterprise value¥B
1.066
0.966
0.916
0.920
0.932
0.912
0.781
0.842
0.844
0.788
1.286
(3.31%)
(4.29%)
67
2.389
LT debt¥B
1.845
1.865
2.100
2.346
2.595
2.500
2.392
2.693
2.807
2.889
0.837
2.16%
6.04%
32
Revenue
¥2.206B
4.18%
1.00×
Cost of revenue
¥1.541B
4.16%
1.00×
Operating expenses
¥412.1M
3.33%
0.92×
Spread over hurdle
(4.92%)