0.354
Revenue¥B
0.915
0.919
0.950
0.985
0.995
1.026
1.035
1.073
1.091
1.123
0.382
2.44%
2.36%
32
26.75
Revenue growth%
1.98
1.93
2.45
0.40
2.87
0.40
2.71
4.02
1.38
3.14
3.59
2.71
2.21
56
28.42
Gross margin%
10.92
11.44
10.05
7.32
8.86
8.91
9.44
12.33
14.33
12.87
24.71
12.33
10.49
30
15.33
Operating margin%
18.14
18.10
19.49
18.86
16.90
19.48
17.09
19.72
21.79
20.63
17.50
19.72
19.17
14
23.15
Net margin%
17.68
17.66
19.21
21.11
18.53
20.41
20.50
19.08
21.75
23.85
29.26
20.50
19.81
90
30.27
P/E ratio (avg)x
32.62
35.93
38.01
43.25
44.25
47.09
48.06
53.59
61.10
56.73
6.473
53.59
45.67
61
36.12
EV/EBITx
16.42
14.86
14.52
15.53
17.23
17.84
16.94
17.77
16.54
17.15
9.316
17.15
16.74
58
8.72
FCF yield (avg)%
26.10
25.14
23.57
22.60
21.91
20.09
21.26
23.83
25.77
23.43
4.08
23.43
23.50
25
12.82
FCF margin%
21.48
19.64
18.30
17.11
17.50
19.90
22.29
22.47
24.34
21.68
29.63
22.29
20.69
27
1.204
FCF / Net incomex
2.494
2.417
2.319
2.445
2.743
2.700
2.618
2.691
2.648
3.112
1.014
2.691
2.633
56
18.24
ROIC%
28.05
28.89
30.66
32.07
33.34
34.79
34.40
36.86
36.42
39.05
29.06
36.42
33.87
56
19.71
Return on equity%
6.50
6.15
3.51
0.66
3.06
2.75
2.91
2.27
0.40
2.42
25.41
2.42
2.83
78
14.57
Return on assets%
30.43
31.68
28.74
30.37
28.22
29.42
30.15
32.08
30.84
30.34
21.00
30.34
30.36
25
39.55
EPS¥
58.80
63.94
70.51
64.31
73.43
77.32
75.37
83.51
78.75
85.29
44.15
3.04%
5.08%
—
26.00
EPS growth%
27.42
29.00
30.08
31.97
32.42
33.51
33.20
31.07
30.97
33.61
14.35
33.20
31.52
88
15.98
Bookvalue per sh¥
32.36
33.21
34.28
32.23
31.26
26.83
29.36
29.69
28.48
30.44
30.45
(0.53%)
(0.87%)
—
36.09
FCF per share¥
46.34
47.42
54.01
55.72
54.88
53.28
51.03
49.38
48.38
52.04
23.74
(1.06%)
0.24%
—
9.13
Dividend per sh¥
35.66
34.04
32.76
28.10
26.80
28.68
26.68
26.24
25.80
22.87
21.11
(3.12%)
(3.48%)
—
24.76
Div yield (avg)%
11.64
9.13
8.81
11.46
9.11
8.95
11.40
12.84
12.20
14.75
5.98
12.20
11.43
72
27.63
Payout ratio%
15.92
15.57
13.21
15.15
14.39
15.89
16.57
14.40
17.24
16.47
21.79
16.47
15.73
55
11.64
Shares (diluted)M
11.66
10.61
10.98
11.87
12.14
13.09
13.12
11.80
11.80
11.20
11.29
(1.60%)
(0.18%)
46
24.12
Buyback yield%
32.52
30.22
31.79
33.87
34.34
32.12
30.76
32.91
31.96
32.04
6.16
32.04
32.08
77
1.312
D/E ratiox
0.964
1.037
1.036
1.172
1.253
1.422
1.564
1.575
1.790
1.803
1.075
1.575
1.338
10
560.0
Enterprise value¥M
306.3
348.4
357.3
422.5
463.3
527.8
595.2
685.8
792.2
902.3
600.3
14.26%
11.03%
78
0.433
LT debt¥B
1.192
1.244
1.395
1.379
1.598
1.762
1.778
1.948
2.249
2.515
0.084
9.50%
9.34%
77
Revenue
¥1.123B
2.36%
1.00×
Cost of revenue
¥745.8M
2.42%
1.01×
Operating expenses
¥165.4M
1.80%
0.95×
Goodwill & intangibles
16.77%
Spread over hurdle
23.86%