0.985
Revenue¥B
1.398
1.486
1.559
1.651
1.808
1.925
2.043
2.192
2.365
2.548
1.077
7.10%
7.12%
90
10.77
Revenue growth%
0.43
1.58
4.36
3.25
6.17
5.25
7.39
6.88
4.74
4.11
13.30
5.25
4.55
36
5.43
Gross margin%
6.31
5.57
3.20
0.40
0.96
1.66
1.43
0.40
0.92
2.18
23.39
1.43
1.54
15
27.66
Operating margin%
5.18
7.81
8.64
8.14
8.49
10.30
12.99
14.24
13.95
14.07
18.35
13.95
9.47
37
28.54
Net margin%
8.99
11.63
13.60
10.96
12.06
9.57
10.95
11.29
9.69
6.97
20.19
9.69
10.95
48
21.57
P/E ratio (avg)x
15.16
16.56
19.42
21.31
23.22
27.59
27.98
28.63
34.08
34.19
33.11
28.63
25.41
66
26.02
EV/EBITx
13.73
12.46
13.56
12.15
13.24
13.10
13.18
14.11
12.63
12.30
17.51
13.10
13.14
13
26.22
FCF yield (avg)%
0.40
0.40
1.45
0.67
1.13
0.40
1.62
0.40
2.56
5.48
16.09
1.62
0.90
89
14.36
FCF margin%
6.31
8.17
6.86
7.86
10.46
13.46
12.08
14.04
17.03
14.32
29.21
14.04
11.27
31
0.369
FCF / Net incomex
0.413
0.426
0.438
0.476
0.476
0.463
0.496
0.464
0.478
0.457
0.746
0.464
0.464
81
22.14
ROIC%
28.30
29.47
28.56
25.62
28.51
26.67
26.32
26.83
25.43
28.13
11.44
26.67
27.48
81
5.65
Return on equity%
19.36
17.95
19.20
19.66
20.41
23.15
24.20
26.36
24.67
21.75
29.34
24.20
21.08
23
14.25
Return on assets%
28.87
26.56
29.17
27.71
29.25
30.12
27.52
30.43
31.48
33.08
19.32
30.43
29.21
47
1.83
EPS¥
1.84
1.83
1.88
1.67
1.54
1.32
1.31
1.22
1.23
1.15
1.94
(5.74%)
(5.33%)
—
13.20
EPS growth%
0.40
0.40
0.40
0.57
2.51
2.84
1.51
2.53
1.04
0.40
11.85
1.51
0.80
15
0.94
Bookvalue per sh¥
2.07
1.95
2.07
2.01
2.08
2.18
2.02
2.23
2.17
2.34
1.26
2.29%
1.30%
—
1.18
FCF per share¥
1.11
0.99
0.96
1.00
1.00
0.93
0.99
0.87
0.86
0.93
0.97
(1.42%)
(1.89%)
—
1.40
Dividend per sh¥
1.36
1.38
1.50
1.61
1.52
1.39
1.27
1.11
1.09
0.97
2.29
(8.49%)
(4.39%)
—
10.62
Div yield (avg)%
14.23
16.14
15.15
16.25
17.77
20.54
20.95
21.47
21.76
20.36
2.39
20.95
19.06
74
5.01
Payout ratio%
19.95
21.42
19.97
20.30
22.69
20.57
18.12
17.98
17.23
17.40
20.50
17.98
19.96
17
405.9
Shares (diluted)M
410.1
442.1
402.0
372.6
394.5
384.3
353.5
374.9
393.8
430.9
417.2
1.78%
1.43%
68
27.08
Buyback yield%
30.55
30.81
30.25
28.48
27.25
27.27
25.11
25.35
25.90
24.76
25.34
25.35
27.26
45
0.806
D/E ratiox
0.230
0.251
0.281
0.293
0.309
0.332
0.361
0.398
0.392
0.395
0.443
0.392
0.320
87
894.5
Enterprise value¥M
321.9
286.6
293.9
270.1
293.4
281.9
262.8
265.0
277.5
257.5
904.6
(2.58%)
(2.71%)
8
0.365
LT debt¥B
3.612
3.318
3.068
3.469
3.387
3.680
3.411
3.681
3.468
3.603
3.229
1.24%
(0.64%)
28
Revenue
¥2.548B
7.12%
1.00×
Cost of revenue
¥1.267B
6.98%
0.99×
Operating expenses
¥622.2M
6.91%
0.98×
Goodwill & intangibles
14.24%
Spread over hurdle
(2.51%)