0.292
Revenue¥B
1.033
1.079
1.101
1.137
1.202
1.265
1.288
1.310
1.357
1.387
0.307
2.91%
3.42%
12
22.94
Revenue growth%
9.82
8.34
10.35
11.35
10.75
9.67
9.40
11.94
11.67
9.69
21.58
9.69
10.09
13
8.48
Gross margin%
4.33
5.71
6.81
5.19
7.79
8.37
5.45
5.63
6.38
7.68
5.89
6.38
6.04
81
28.03
Operating margin%
34.10
31.97
34.84
36.07
35.15
37.81
40.60
40.88
41.03
40.25
22.52
40.60
36.94
93
24.25
Net margin%
7.25
5.10
7.42
10.19
7.67
8.65
11.01
9.13
8.11
6.82
15.85
8.65
7.89
56
6.989
P/E ratio (avg)x
17.05
19.75
21.53
20.93
23.50
22.50
22.20
23.87
23.36
26.64
28.54
23.36
22.35
52
32.07
EV/EBITx
19.64
21.52
23.91
27.26
26.47
31.55
35.32
41.31
41.53
43.33
28.63
41.31
29.40
68
17.63
FCF yield (avg)%
26.22
26.28
28.65
26.53
27.70
27.34
25.92
24.39
21.44
21.00
16.55
24.39
26.25
59
8.29
FCF margin%
24.03
25.66
26.99
24.71
23.59
23.88
21.21
20.60
19.13
19.44
21.83
20.60
23.74
14
0.730
FCF / Net incomex
1.251
1.307
1.499
1.386
1.333
1.236
1.362
1.468
1.382
1.411
0.492
1.382
1.372
82
4.56
ROIC%
27.05
26.09
25.83
26.11
23.69
24.69
22.43
24.06
21.15
23.60
6.19
23.60
24.38
68
28.73
Return on equity%
22.56
25.32
23.36
23.99
23.38
20.81
23.13
23.15
22.50
22.73
18.65
22.73
23.14
31
10.77
Return on assets%
27.90
25.29
26.46
23.83
21.13
20.39
18.15
20.50
20.63
18.03
10.64
20.39
20.88
65
1.82
EPS¥
1.39
1.39
1.25
1.12
1.20
1.09
1.10
1.01
0.99
0.98
2.03
(4.12%)
(4.04%)
—
17.13
EPS growth%
18.57
18.63
19.33
21.50
20.51
20.95
22.93
21.85
21.61
22.61
14.45
21.85
21.23
26
1.39
Bookvalue per sh¥
3.45
3.46
3.38
3.96
4.18
4.12
4.80
5.39
5.52
5.75
0.68
6.57%
5.83%
—
0.53
FCF per share¥
4.01
3.76
3.44
3.05
3.13
2.87
3.11
2.78
2.97
2.93
2.73
(1.29%)
(3.14%)
—
1.87
Dividend per sh¥
2.73
2.65
3.16
3.50
3.50
4.07
4.87
4.84
5.27
5.98
1.25
11.33%
8.75%
—
29.91
Div yield (avg)%
13.23
15.03
17.51
19.04
20.18
22.97
25.14
27.97
30.80
32.36
24.81
27.97
21.57
39
23.15
Payout ratio%
25.49
26.43
27.42
28.78
29.98
32.50
31.95
31.86
28.96
28.82
4.79
31.86
28.89
57
170.4
Shares (diluted)M
145.3
154.9
141.1
130.7
141.1
119.4
117.3
107.6
91.65
93.14
172.7
(7.97%)
(4.42%)
14
16.33
Buyback yield%
22.60
22.72
22.58
19.74
16.84
17.28
19.61
18.43
16.28
17.49
24.00
17.49
19.02
72
1.319
D/E ratiox
1.970
2.286
2.206
2.460
2.909
2.984
3.562
3.633
4.094
4.534
0.941
3.633
2.947
91
0.877
Enterprise value¥B
1.442
1.620
1.955
2.125
2.084
2.320
2.760
2.700
3.045
3.571
0.904
11.37%
9.33%
60
0.461
LT debt¥B
1.078
1.223
1.152
1.183
1.149
1.143
1.085
1.179
1.130
1.100
0.625
(0.88%)
0.54%
37
Revenue
¥1.387B
3.42%
1.00×
Cost of revenue
¥863.2M
3.09%
0.97×
Operating expenses
¥180.3M
5.06%
1.17×
Return on capital
117.47%
Spread over hurdle
110.20%