1.088
Revenue¥B
1.054
1.045
1.069
1.073
1.070
1.064
1.045
1.030
1.060
1.058
1.175
(0.24%)
0.25%
62
4.50
Revenue growth%
13.25
16.22
15.75
16.80
15.66
15.84
16.36
17.45
17.25
15.16
24.45
16.36
16.03
81
24.75
Gross margin%
0.40
0.40
0.40
0.40
2.75
3.56
3.03
1.42
0.40
2.40
10.90
2.40
0.91
79
14.94
Operating margin%
11.55
10.38
8.45
8.73
9.52
7.57
9.25
9.41
9.37
10.19
29.13
9.37
9.39
92
26.94
Net margin%
17.52
18.91
21.42
18.81
19.61
21.53
19.06
18.37
16.63
15.70
13.14
18.37
18.86
85
7.282
P/E ratio (avg)x
42.58
42.15
47.30
46.45
51.31
60.09
69.03
75.76
80.21
86.24
20.22
75.76
55.70
37
10.62
EV/EBITx
40.04
39.23
46.62
49.63
48.99
50.28
58.91
59.67
63.44
66.48
7.443
59.67
49.95
10
12.91
FCF yield (avg)%
22.20
20.86
23.59
24.53
24.57
21.89
19.94
20.72
21.74
20.27
11.71
20.72
21.81
66
19.81
FCF margin%
27.10
28.17
29.35
29.61
29.57
28.09
26.79
25.75
28.20
30.29
14.29
28.09
28.18
84
0.265
FCF / Net incomex
0.696
0.767
0.759
0.798
0.746
0.748
0.700
0.772
0.904
0.939
1.589
0.772
0.763
95
17.45
ROIC%
16.16
13.42
12.70
13.66
11.54
8.95
8.36
6.13
4.88
3.03
17.02
6.13
10.24
19
4.62
Return on equity%
26.44
23.92
26.30
25.36
28.04
25.30
25.19
24.60
24.16
26.63
17.73
25.19
25.33
63
7.56
Return on assets%
25.68
23.44
23.81
25.99
28.33
30.58
30.88
32.69
32.94
32.29
10.64
32.29
29.45
50
2.56
EPS¥
1.40
1.36
1.45
1.53
1.46
1.65
1.67
1.62
1.62
1.50
2.73
0.50%
1.15%
—
26.76
EPS growth%
0.40
2.25
3.78
1.41
2.09
2.53
1.00
2.93
1.97
0.69
13.40
1.97
2.03
19
1.05
Bookvalue per sh¥
1.70
1.83
1.86
1.73
1.92
1.89
1.87
1.98
2.11
2.02
0.77
0.98%
2.81%
—
3.56
FCF per share¥
2.51
2.73
2.72
2.74
2.98
3.22
3.53
3.44
3.21
3.63
2.27
4.04%
3.60%
—
1.42
Dividend per sh¥
4.54
5.22
5.67
5.89
5.87
5.68
5.98
6.69
6.17
6.64
2.08
2.51%
3.23%
—
20.25
Div yield (avg)%
25.61
24.89
21.92
23.29
24.49
24.99
25.82
24.97
23.11
24.77
3.61
24.97
24.83
40
13.09
Payout ratio%
17.99
17.35
18.17
17.29
16.56
16.56
16.71
18.57
15.90
13.03
20.51
16.56
17.00
62
303.2
Shares (diluted)M
387.0
418.3
451.5
474.3
523.7
582.7
678.8
660.0
618.4
677.2
305.0
5.28%
7.32%
29
20.20
Buyback yield%
19.64
18.69
19.39
18.67
21.03
22.23
20.17
17.37
18.13
19.76
12.02
19.76
19.51
61
1.594
D/E ratiox
1.272
1.319
1.276
1.426
1.604
1.563
1.460
1.380
1.314
1.193
0.187
1.380
1.350
11
1,310
Enterprise value¥M
783.5
735.1
697.6
708.8
726.5
628.5
651.6
628.7
636.3
555.3
427.1
(5.23%)
(3.50%)
7
0.369
LT debt¥B
0.860
0.877
0.921
0.907
0.859
0.782
0.746
0.797
0.708
0.695
1.348
(4.14%)
(2.04%)
47
Revenue
¥1.058B
0.25%
1.00×
Cost of revenue
¥713.1M
0.38%
1.01×
Operating expenses
¥176.9M
0.33%
1.01×
Spread over hurdle
(0.47%)