0.521
Revenue¥B
4.418
4.561
4.638
4.638
4.777
4.944
5.037
5.097
5.215
5.328
0.544
2.21%
2.05%
57
21.36
Revenue growth%
5.77
2.82
2.86
5.85
7.43
6.35
3.94
1.58
1.69
2.84
16.93
2.84
3.40
47
6.84
Gross margin%
0.43
0.40
1.80
0.40
0.40
0.40
1.15
3.06
1.05
0.40
15.34
1.05
0.41
10
18.88
Operating margin%
6.61
7.11
9.30
11.25
11.85
12.88
13.21
12.82
14.33
12.17
9.49
12.88
12.01
87
20.36
Net margin%
7.95
9.05
8.18
8.02
5.30
6.46
3.93
5.30
5.08
6.01
3.74
5.30
6.23
51
32.95
P/E ratio (avg)x
8.067
7.863
8.318
7.646
8.120
8.591
8.078
6.947
7.191
7.504
11.50
7.504
7.965
22
25.42
EV/EBITx
28.05
26.41
22.85
19.83
20.67
18.13
19.14
19.94
18.65
16.88
24.63
18.65
19.88
35
20.56
FCF yield (avg)%
18.33
17.70
19.71
19.16
18.40
18.78
17.28
14.45
15.34
12.71
13.94
15.34
18.02
61
27.97
FCF margin%
4.34
7.07
6.96
9.09
8.21
9.79
12.28
15.00
15.48
13.00
5.67
13.00
9.44
9
0.321
FCF / Net incomex
0.418
0.447
0.408
0.400
0.407
0.370
0.349
0.391
0.417
0.418
0.956
0.391
0.408
89
5.34
ROIC%
8.54
10.18
11.84
11.26
12.22
10.60
10.23
7.47
5.92
8.45
17.82
8.45
10.21
66
19.80
Return on equity%
22.37
20.22
17.89
19.57
18.60
18.02
17.46
15.70
17.46
17.33
25.33
17.46
17.95
49
11.90
Return on assets%
11.94
13.57
14.56
14.94
14.47
11.70
9.89
8.08
8.67
11.53
12.67
9.89
11.82
89
5.71
EPS¥
1.39
1.34
1.57
1.58
1.78
1.83
2.08
2.24
2.31
2.32
6.08
5.44%
5.45%
—
11.32
EPS growth%
9.81
9.26
11.68
10.51
12.87
15.69
16.90
19.75
21.05
23.89
19.60
19.75
14.28
70
3.43
Bookvalue per sh¥
9.12
10.13
11.13
11.71
11.74
13.39
13.48
15.20
16.34
18.12
5.52
9.08%
8.36%
—
1.73
FCF per share¥
4.85
4.37
4.86
4.44
4.42
4.94
5.13
4.89
4.76
5.18
3.85
3.23%
1.71%
—
5.52
Dividend per sh¥
4.56
4.76
5.67
6.63
7.29
7.40
8.30
9.15
10.72
11.56
1.66
9.64%
10.00%
—
29.71
Div yield (avg)%
23.73
21.71
20.56
21.30
22.62
22.24
21.96
24.74
23.85
24.00
16.89
23.85
22.43
44
18.32
Payout ratio%
11.16
12.31
11.30
11.16
13.98
14.13
17.04
17.10
17.55
18.14
13.62
17.10
14.06
24
358.0
Shares (diluted)M
470.3
499.5
496.8
481.8
473.2
463.9
544.8
542.3
532.5
531.6
376.7
2.36%
2.34%
42
29.48
Buyback yield%
14.13
15.03
15.08
17.73
19.21
19.93
17.58
15.51
14.86
13.74
29.62
15.51
15.29
75
0.560
D/E ratiox
0.358
0.389
0.349
0.325
0.345
0.357
0.384
0.362
0.334
0.366
1.420
0.362
0.358
81
3.570
Enterprise value¥B
4.185
4.221
4.225
4.220
4.249
4.060
3.871
3.952
4.448
4.337
1.240
0.41%
1.15%
94
1.166
LT debt¥B
0.546
0.560
0.555
0.564
0.585
0.549
0.494
0.507
0.539
0.563
3.522
(0.76%)
0.82%
88
Revenue
¥5.328B
2.05%
1.00×
Cost of revenue
¥2.953B
1.80%
0.98×
Operating expenses
¥1.319B
2.22%
1.02×
Spread over hurdle
22.78%