0.516
Revenue¥B
0.880
0.898
0.942
0.989
1.007
1.044
1.090
1.140
1.201
1.251
0.527
4.45%
4.04%
16
4.37
Revenue growth%
6.75
3.91
3.37
2.00
0.40
1.43
1.99
3.04
3.57
1.29
20.11
1.99
2.52
93
4.89
Gross margin%
12.22
13.89
12.54
12.94
12.95
14.42
12.21
10.10
7.17
4.60
13.72
10.10
12.38
53
24.06
Operating margin%
29.93
30.31
32.28
34.59
31.94
32.38
31.22
34.17
32.03
34.26
10.26
32.38
32.15
55
7.71
Net margin%
22.66
25.66
28.42
30.61
27.70
28.19
26.28
24.90
22.43
22.81
19.12
24.90
25.97
8
20.32
P/E ratio (avg)x
25.56
26.48
28.22
28.64
33.48
38.56
38.18
45.32
50.58
53.15
12.11
45.32
35.83
84
37.22
EV/EBITx
15.34
15.00
15.51
14.74
14.04
13.14
12.88
13.49
14.33
15.39
32.65
13.49
14.54
82
28.58
FCF yield (avg)%
20.89
21.83
21.24
19.21
16.76
14.75
13.84
12.65
14.80
12.18
18.69
13.84
15.78
87
24.95
FCF margin%
19.14
19.84
20.69
19.59
17.18
14.98
14.53
13.87
11.52
8.70
15.01
13.87
16.08
10
1.631
FCF / Net incomex
0.406
0.401
0.404
0.372
0.406
0.368
0.376
0.387
0.385
0.348
0.421
0.376
0.386
38
14.33
ROIC%
17.91
15.56
16.45
15.34
16.15
15.21
17.82
19.08
19.53
18.99
13.37
18.99
17.14
63
19.16
Return on equity%
12.56
13.47
16.27
15.19
16.00
14.17
16.28
15.75
13.20
11.73
26.02
14.17
14.68
6
9.26
Return on assets%
26.78
28.01
26.26
26.14
25.75
23.68
21.58
20.89
20.62
18.13
29.51
20.89
24.71
29
6.02
EPS¥
3.28
3.21
3.33
3.17
3.27
3.51
3.58
3.68
3.94
4.13
6.18
4.77%
1.58%
—
22.60
EPS growth%
18.31
15.45
15.96
14.48
14.43
11.75
10.29
12.63
13.84
11.67
16.43
11.75
14.13
25
1.53
Bookvalue per sh¥
1.95
1.76
1.73
1.69
1.63
1.42
1.45
1.47
1.26
1.31
4.99
(4.18%)
(3.36%)
—
6.63
FCF per share¥
5.82
6.25
6.65
6.45
6.67
7.86
8.23
8.87
9.22
9.66
1.75
7.69%
5.81%
—
3.49
Dividend per sh¥
2.97
3.22
3.25
3.13
2.85
2.91
2.65
2.32
2.19
2.09
4.67
(6.01%)
(4.45%)
—
16.13
Div yield (avg)%
33.94
32.68
34.54
35.22
33.73
34.48
34.54
36.11
35.50
34.69
2.79
34.69
34.54
38
9.75
Payout ratio%
19.52
16.68
13.77
13.75
15.89
18.61
21.38
20.98
22.15
19.81
27.85
20.98
19.06
37
176.8
Shares (diluted)M
179.5
180.9
167.8
172.7
161.3
174.3
182.1
198.6
204.8
181.2
175.8
2.36%
(0.11%)
40
19.42
Buyback yield%
3.89
6.21
4.72
5.11
4.19
7.02
7.41
9.60
8.37
5.37
6.61
7.41
5.79
24
0.858
D/E ratiox
1.578
1.786
1.888
2.206
2.520
2.708
2.544
2.397
2.759
2.790
1.707
2.708
2.459
24
984.1
Enterprise value¥M
212.1
215.9
243.9
265.3
253.6
284.4
302.9
306.6
357.5
397.0
269.7
9.38%
6.59%
22
0.284
LT debt¥B
1.006
1.125
1.084
1.149
1.134
1.276
1.251
1.442
1.548
1.671
0.257
8.05%
4.68%
43
Revenue
¥1.251B
4.04%
1.00×
Cost of revenue
¥749.6M
4.24%
1.02×
Operating expenses
¥133.6M
4.02%
1.00×
Spread over hurdle
11.45%