1.012
Revenue¥B
0.654
0.717
0.771
0.823
0.887
0.936
1.024
1.109
1.207
1.278
1.035
7.57%
7.98%
64
9.26
Revenue growth%
7.34
6.81
8.84
7.50
5.99
4.64
5.94
3.70
1.53
3.26
20.24
3.70
5.97
6
11.60
Gross margin%
5.36
3.05
5.71
5.02
2.81
0.40
0.40
0.40
1.30
0.40
27.30
0.40
2.05
27
18.60
Operating margin%
5.62
3.35
1.00
2.21
2.68
1.78
0.40
0.55
0.40
1.79
26.22
0.55
1.78
29
13.85
Net margin%
10.91
8.28
7.94
8.00
9.61
12.32
10.85
8.12
8.73
8.40
7.16
8.73
8.57
32
9.223
P/E ratio (avg)x
6.708
6.770
7.746
8.278
9.244
10.34
10.88
12.30
11.39
12.24
23.99
11.39
9.791
64
33.88
EV/EBITx
30.64
29.97
30.96
32.73
31.15
31.03
31.65
35.31
38.00
44.53
7.591
35.31
31.40
49
27.38
FCF yield (avg)%
18.20
19.03
17.13
19.59
17.57
18.37
18.08
19.90
21.72
24.61
16.95
19.90
18.70
93
20.85
FCF margin%
27.31
27.33
27.87
28.06
26.44
28.77
30.00
32.42
32.07
34.74
26.57
32.07
28.42
27
1.699
FCF / Net incomex
1.294
1.137
1.107
1.140
0.981
0.926
0.904
0.823
0.797
0.821
1.591
0.823
0.953
30
19.22
ROIC%
23.00
23.75
23.38
26.04
26.19
24.07
25.20
22.60
25.31
25.39
5.83
25.20
24.64
12
20.02
Return on equity%
4.45
4.89
3.10
0.40
2.47
2.90
5.66
3.58
3.10
6.03
20.15
3.58
3.34
72
26.38
Return on assets%
10.86
12.84
11.00
8.11
7.37
9.84
9.09
11.22
8.51
7.42
18.33
9.09
9.47
27
1.77
EPS¥
0.73
0.85
0.94
0.99
1.04
1.08
1.15
1.35
1.45
1.53
1.89
8.04%
8.30%
—
5.82
EPS growth%
4.43
3.58
2.93
3.44
4.25
3.04
2.68
0.40
1.86
2.98
5.17
2.68
3.01
52
1.76
Bookvalue per sh¥
0.49
0.53
0.63
0.69
0.65
0.64
0.70
0.72
0.81
0.85
0.98
5.52%
6.96%
—
1.85
FCF per share¥
1.45
1.67
1.83
2.12
2.17
2.26
2.43
2.83
3.12
3.58
0.70
10.52%
9.54%
—
0.36
Dividend per sh¥
1.86
2.01
2.07
2.15
2.43
2.59
2.67
2.97
2.84
3.05
0.32
4.59%
4.73%
—
25.62
Div yield (avg)%
5.25
3.95
6.59
5.19
6.76
5.57
2.96
2.04
1.41
3.84
16.67
2.96
4.57
72
16.49
Payout ratio%
11.64
9.58
11.12
12.42
10.36
8.31
9.04
7.23
8.01
5.06
7.62
8.01
9.31
65
208.2
Shares (diluted)M
296.3
294.8
299.7
302.3
343.4
387.2
449.8
450.4
497.7
462.7
209.3
6.15%
6.11%
69
5.51
Buyback yield%
7.88
8.40
5.74
4.75
6.45
7.91
7.70
9.58
11.23
12.12
13.13
9.58
7.89
37
1.604
D/E ratiox
1.726
2.045
2.011
2.316
2.231
2.331
2.756
3.180
3.227
3.819
0.134
3.180
2.323
70
651.4
Enterprise value¥M
775.0
821.4
888.0
862.5
764.1
693.7
645.8
640.1
562.1
557.4
567.8
(6.11%)
(2.48%)
33
0.624
LT debt¥B
0.766
0.701
0.768
0.688
0.651
0.587
0.627
0.694
0.746
0.788
1.021
3.89%
(0.07%)
37
Revenue
¥1.278B
7.98%
1.00×
Cost of revenue
¥894.9M
8.05%
1.01×
Operating expenses
¥205.8M
8.73%
1.07×
Spread over hurdle
(2.95%)