0.871
Revenue¥B
0.689
0.703
0.740
0.750
0.777
0.797
0.837
0.882
0.902
0.948
1.024
3.76%
3.48%
12
5.27
Revenue growth%
18.83
21.81
19.55
16.64
15.47
14.00
14.88
15.19
14.70
16.40
8.55
14.88
16.06
17
9.06
Gross margin%
20.36
21.05
21.13
21.62
24.35
22.79
20.52
18.51
17.77
17.48
13.27
20.52
21.09
87
15.87
Operating margin%
26.48
28.42
25.47
25.46
28.17
28.76
28.90
29.31
30.18
29.68
2.45
28.90
28.59
84
28.00
Net margin%
25.29
26.72
28.35
26.22
26.16
27.56
30.17
29.52
28.17
23.54
3.21
28.17
27.14
25
37.29
P/E ratio (avg)x
25.14
26.23
24.88
27.43
27.80
27.60
31.74
36.58
35.29
6.185
25.21
31.74
27.51
87
28.66
EV/EBITx
10.37
10.45
11.14
11.59
11.63
11.13
12.99
12.70
12.20
24.49
29.00
12.20
11.37
16
27.30
FCF yield (avg)%
22.38
24.32
23.42
20.73
17.95
19.61
20.33
20.96
18.02
6.22
9.72
19.61
20.53
95
25.41
FCF margin%
18.98
20.20
19.67
18.20
19.40
19.51
20.50
21.46
19.12
20.00
10.75
19.51
19.59
81
1.351
FCF / Net incomex
0.530
0.524
0.558
0.577
0.677
0.774
0.882
0.863
0.986
0.427
0.898
0.863
0.627
27
23.86
ROIC%
27.11
25.41
25.14
24.73
27.08
27.51
29.22
31.54
29.00
25.91
15.53
29.00
27.10
39
29.40
Return on equity%
12.78
11.36
12.79
10.88
7.96
7.32
7.17
9.38
8.93
24.73
26.65
7.96
10.13
76
6.44
Return on assets%
4.65
4.78
5.63
7.89
9.74
11.64
14.57
11.87
10.05
13.21
23.84
11.64
8.82
31
24.90
EPS¥
38.00
40.14
38.81
37.49
32.98
34.09
29.16
31.64
29.70
27.23
29.81
(4.55%)
(4.08%)
—
8.76
EPS growth%
11.37
11.31
13.54
11.51
8.65
8.87
8.56
9.00
10.91
3.22
28.74
8.87
10.97
94
76.45
Bookvalue per sh¥
36.51
34.86
36.03
36.03
38.86
34.49
31.90
35.76
31.92
19.90
33.39
(2.39%)
0.49%
—
31.74
FCF per share¥
61.32
67.01
60.71
59.30
63.56
64.15
57.65
62.62
65.71
58.58
60.80
2.07%
0.13%
—
35.81
Dividend per sh¥
52.66
62.17
67.41
73.30
71.80
73.68
73.88
85.38
99.56
19.50
41.61
6.32%
7.75%
—
23.58
Div yield (avg)%
23.08
24.98
26.22
28.13
25.28
25.07
26.89
27.18
24.23
8.78
16.10
25.28
25.17
95
3.85
Payout ratio%
9.97
7.99
5.76
8.05
8.80
7.09
7.75
9.90
12.53
18.13
23.75
8.80
8.42
66
9.169
Shares (diluted)M
14.19
12.99
12.97
13.70
15.49
15.28
17.24
18.90
17.43
9.260
9.311
4.92%
4.08%
34
15.10
Buyback yield%
19.18
20.23
17.35
19.81
21.99
22.54
22.03
20.42
19.96
21.19
25.45
21.99
20.09
21
0.821
D/E ratiox
1.245
1.225
1.292
1.388
1.309
1.256
1.242
1.395
1.444
0.133
1.595
1.309
1.301
72
0.353
Enterprise value¥B
1.179
1.119
1.219
1.203
1.322
1.341
1.556
1.708
2.012
0.255
0.360
10.82%
6.78%
11
534.0
LT debt¥M
642.2
606.8
605.7
594.1
586.8
622.2
585.1
572.3
542.9
648.3
823.7
(1.79%)
(1.75%)
56
Revenue
¥902.2M
3.48%
1.00×
Cost of revenue
¥631.5M
3.48%
1.00×
Operating expenses
¥195.8M
3.12%
0.97×
Spread over hurdle
(0.89%)