1.923
Revenue¥B
2.542
2.561
2.621
2.645
2.670
2.715
2.772
2.766
2.780
2.793
1.996
0.91%
0.99%
30
21.30
Revenue growth%
16.92
16.91
19.33
17.97
19.81
18.46
16.59
19.06
19.79
22.13
4.81
19.06
18.76
37
21.05
Gross margin%
18.62
19.94
21.48
22.44
23.15
22.93
20.20
22.54
22.18
20.64
15.30
22.18
21.83
36
18.12
Operating margin%
3.12
0.40
0.40
0.40
0.40
0.40
3.34
6.05
3.71
2.90
10.68
3.34
1.65
38
16.26
Net margin%
11.37
9.65
11.92
9.54
6.70
9.48
8.99
11.80
13.66
16.39
18.83
11.80
10.51
47
15.09
P/E ratio (avg)x
29.02
31.98
36.84
35.85
41.15
46.32
54.09
63.27
70.53
82.88
18.78
63.27
43.73
74
19.61
EV/EBITx
19.27
20.65
20.26
19.88
19.17
19.84
19.12
17.53
19.60
21.05
18.94
19.60
19.72
92
8.67
FCF yield (avg)%
22.00
22.96
22.02
21.64
21.72
19.18
17.20
14.81
17.45
18.49
3.27
17.45
20.41
10
5.80
FCF margin%
15.47
13.15
10.91
12.48
10.45
7.80
5.60
4.93
7.82
10.55
22.44
7.80
10.50
65
1.747
FCF / Net incomex
0.894
1.018
1.095
1.188
1.277
1.377
1.419
1.465
1.570
1.453
0.804
1.453
1.327
90
15.26
ROIC%
29.33
29.36
27.18
24.84
23.44
23.90
24.59
27.27
29.75
27.89
21.91
27.27
27.23
21
13.63
Return on equity%
22.00
21.63
21.53
21.55
19.96
18.64
18.68
19.44
21.50
22.14
29.48
19.44
21.51
65
19.76
Return on assets%
12.34
11.79
11.47
11.25
9.73
9.81
12.77
11.38
8.56
6.57
13.67
9.81
11.31
76
2.28
EPS¥
7.85
8.84
10.20
10.65
12.74
14.85
15.78
18.04
18.30
20.48
2.47
9.96%
11.58%
—
16.36
EPS growth%
10.35
7.59
6.69
6.36
3.68
4.40
2.15
3.59
2.36
0.40
13.91
2.36
4.04
64
2.54
Bookvalue per sh¥
5.79
6.16
6.91
8.02
8.25
8.36
8.37
8.41
9.70
11.12
1.15
6.15%
7.12%
—
1.38
FCF per share¥
2.81
2.99
3.20
3.30
3.39
3.11
3.08
3.40
3.00
2.95
1.68
(2.77%)
1.31%
—
4.20
Dividend per sh¥
8.63
8.59
9.28
9.85
10.36
11.41
12.03
12.06
12.97
14.13
2.75
6.41%
6.72%
—
29.39
Div yield (avg)%
15.19
13.90
12.98
11.18
9.31
11.35
9.39
10.24
11.36
10.64
9.61
10.64
11.27
61
27.04
Payout ratio%
26.00
27.23
24.39
23.26
25.96
27.09
26.35
25.41
25.40
27.60
24.33
26.35
25.98
16
0.282
Shares (diluted)B
0.447
0.475
0.515
0.520
0.629
0.757
0.839
0.976
1.120
1.225
0.275
14.26%
11.96%
40
8.48
Buyback yield%
11.26
11.18
13.81
10.92
8.60
8.36
9.22
7.49
5.17
6.30
4.69
7.49
8.91
31
0.350
D/E ratiox
2.137
2.258
2.243
2.139
2.446
2.806
2.758
3.098
3.289
3.808
1.001
3.098
2.602
31
0.491
Enterprise value¥B
2.356
2.365
2.257
2.162
2.088
2.288
2.573
2.672
2.659
2.763
1.243
5.76%
2.14%
86
0.908
LT debt¥B
1.032
0.909
0.998
0.933
0.998
0.980
1.040
1.054
1.052
1.075
1.082
1.50%
(0.43%)
44
Revenue
¥2.793B
0.99%
1.00×
Cost of revenue
¥1.955B
0.99%
1.00×
Operating expenses
¥432.6M
0.02%
0.91×
Goodwill & intangibles
20.18%
Property and equipment
15.92%
Spread over hurdle
(0.05%)