0.463
Revenue¥B
2.339
2.350
2.379
2.355
2.431
2.455
2.476
2.500
2.504
2.524
0.487
0.76%
0.90%
34
16.91
Revenue growth%
19.71
22.21
20.25
18.74
20.23
20.82
22.17
19.86
20.40
17.62
13.57
20.40
20.24
50
22.29
Gross margin%
0.40
1.31
0.89
0.40
0.40
0.73
0.40
1.79
3.59
5.71
4.06
1.79
0.81
92
2.94
Operating margin%
25.69
27.86
28.48
25.52
23.23
25.84
23.72
22.70
24.62
27.07
29.78
24.62
25.60
43
29.19
Net margin%
13.35
14.01
11.16
8.66
10.30
10.29
11.19
9.95
12.11
11.47
3.73
11.19
11.18
75
17.65
P/E ratio (avg)x
27.05
27.18
26.97
24.19
21.41
22.56
20.00
19.31
19.14
18.62
34.02
19.31
21.98
77
23.20
EV/EBITx
13.77
14.10
13.00
13.73
14.94
14.83
15.00
15.96
14.75
15.25
8.015
15.00
14.79
61
8.74
FCF yield (avg)%
9.36
11.21
12.32
11.90
10.75
10.08
7.94
8.33
5.54
6.71
15.36
7.94
9.72
77
22.96
FCF margin%
20.00
22.78
21.50
22.58
24.00
23.24
21.62
18.93
18.42
19.77
2.27
19.77
21.56
92
0.799
FCF / Net incomex
0.411
0.449
0.492
0.536
0.560
0.517
0.456
0.419
0.386
0.364
0.479
0.419
0.453
24
21.23
ROIC%
24.48
27.12
25.35
26.52
23.56
24.02
21.42
19.45
20.35
19.84
17.68
20.35
23.79
34
18.51
Return on equity%
12.07
12.03
9.82
10.87
10.93
9.23
7.12
8.46
8.71
6.19
5.91
8.46
9.53
80
14.95
Return on assets%
11.84
13.76
14.31
13.67
12.16
12.51
13.57
12.92
10.76
11.82
28.96
12.51
12.72
91
13.41
EPS¥
12.42
13.66
14.38
14.35
16.33
17.55
17.57
20.03
20.88
21.10
14.78
5.26%
6.32%
—
10.36
EPS growth%
11.78
14.35
12.96
11.62
13.07
14.18
15.48
16.70
13.84
15.02
8.53
15.02
14.01
38
10.75
Bookvalue per sh¥
4.21
4.27
4.56
4.43
4.21
3.98
3.51
3.11
3.14
3.43
9.37
(4.02%)
(2.63%)
—
6.04
FCF per share¥
10.80
9.74
10.39
11.20
10.22
10.82
10.41
10.58
11.45
10.96
13.35
1.40%
0.98%
—
2.68
Dividend per sh¥
10.95
10.69
10.64
11.94
11.12
11.48
12.65
14.03
13.09
13.78
3.73
4.38%
2.72%
—
23.42
Div yield (avg)%
25.98
27.61
27.40
24.55
27.32
26.21
29.15
27.50
24.55
23.76
5.09
26.21
26.76
34
27.04
Payout ratio%
13.54
14.03
15.52
14.69
15.68
14.81
13.41
15.22
17.83
18.50
7.42
15.22
15.01
44
101.5
Shares (diluted)M
75.28
67.78
66.61
67.93
69.40
60.22
56.24
57.49
58.41
51.12
100.7
(5.93%)
(4.64%)
31
14.90
Buyback yield%
27.67
27.35
29.76
28.34
30.47
31.24
30.78
30.26
29.70
29.73
15.23
30.26
29.75
22
0.465
D/E ratiox
0.952
0.922
0.991
0.981
0.998
0.967
0.842
0.787
0.701
0.724
0.953
0.787
0.937
51
2.047
Enterprise value¥B
2.281
2.275
2.124
2.352
2.227
2.189
2.391
2.591
2.734
2.877
0.726
5.25%
2.79%
89
1.485
LT debt¥B
1.921
2.101
2.343
2.176
2.419
2.656
2.494
2.541
2.260
2.442
1.464
0.19%
2.52%
80
Revenue
¥2.524B
0.90%
1.00×
Cost of revenue
¥1.370B
0.89%
1.00×
Operating expenses
¥332.8M
1.02%
1.01×
Goodwill & intangibles
16.57%
Spread over hurdle
(1.28%)