1.012
Revenue¥B
1.066
1.088
1.069
1.079
1.103
1.081
1.088
1.102
1.089
1.042
1.177
0.18%
0.38%
91
7.13
Revenue growth%
5.79
3.05
5.40
3.21
5.39
3.55
5.60
7.15
8.65
12.90
3.77
5.60
5.50
11
17.69
Gross margin%
24.62
22.64
23.50
20.87
23.79
22.62
20.94
20.43
17.55
21.83
29.18
20.94
22.63
37
24.05
Operating margin%
21.31
20.33
22.71
22.15
20.38
19.74
20.67
23.54
21.48
4.01
27.04
20.67
21.39
78
29.27
Net margin%
8.06
5.32
5.20
8.06
5.35
3.99
1.66
0.40
0.40
11.24
16.05
1.66
5.26
45
9.904
P/E ratio (avg)x
20.87
22.19
24.82
27.53
28.48
30.56
33.31
36.53
37.57
6.257
6.349
33.31
28.01
5
28.20
EV/EBITx
37.03
35.53
33.51
32.51
31.97
31.01
30.68
31.15
27.91
36.34
24.93
31.01
32.24
82
17.20
FCF yield (avg)%
0.40
3.32
0.70
0.40
1.34
0.40
0.40
1.15
3.93
18.02
6.91
1.15
0.93
91
24.30
FCF margin%
27.58
24.65
26.25
26.34
23.83
22.82
22.13
23.50
23.82
15.84
21.33
23.50
24.24
13
0.492
FCF / Net incomex
0.620
0.651
0.677
0.727
0.632
0.669
0.637
0.561
0.594
1.305
0.760
0.632
0.634
21
12.15
ROIC%
29.97
31.51
30.00
31.68
29.19
31.85
29.67
31.62
30.90
10.73
8.03
30.90
30.45
64
23.42
Return on equity%
1.72
0.40
0.40
2.83
1.63
1.97
0.98
1.63
0.47
5.34
19.15
1.63
1.63
86
22.79
Return on assets%
22.06
21.13
18.32
20.34
21.43
23.75
26.47
26.33
28.62
24.26
6.10
26.33
22.85
55
22.19
EPS¥
44.52
44.47
46.11
43.59
39.89
39.35
39.94
39.96
40.47
24.48
25.22
(1.47%)
(1.32%)
—
3.97
EPS growth%
20.68
20.45
21.81
20.96
21.28
23.48
24.37
23.98
22.18
11.05
9.13
23.48
21.55
75
44.59
Bookvalue per sh¥
61.66
65.29
67.46
69.52
72.45
77.48
78.01
84.39
75.49
13.12
48.65
1.66%
2.42%
—
16.13
FCF per share¥
28.85
31.09
31.06
28.85
32.30
35.22
38.07
37.08
37.31
61.43
38.13
5.28%
1.70%
—
14.44
Dividend per sh¥
66.41
57.64
57.72
62.36
59.97
61.69
67.58
63.23
57.64
18.00
29.52
(1.56%)
(0.59%)
—
27.29
Div yield (avg)%
13.54
14.86
13.93
12.05
13.35
14.85
15.69
13.97
13.65
25.48
27.05
13.97
13.93
78
17.62
Payout ratio%
12.29
10.85
7.99
10.12
7.90
6.76
7.90
5.22
5.96
19.62
15.69
6.76
7.94
86
8.854
Shares (diluted)M
9.724
8.669
8.444
8.845
8.768
9.429
9.912
9.510
10.18
8.839
9.089
2.85%
0.39%
9
26.94
Buyback yield%
23.96
22.30
20.95
19.09
17.27
19.98
22.94
24.49
27.07
10.72
8.82
22.94
22.26
27
1.436
D/E ratiox
2.288
2.548
2.979
3.025
3.120
3.369
4.080
4.370
4.615
1.078
1.536
4.080
3.073
17
0.686
Enterprise value¥B
1.458
1.694
1.876
2.119
2.444
2.824
2.871
3.168
3.663
0.854
0.855
11.57%
11.83%
31
858.7
LT debt¥M
109.2
119.1
114.2
112.1
114.0
118.6
120.0
130.8
142.2
995.8
797.0
4.88%
4.34%
9
Revenue
¥1.089B
0.38%
1.00×
Cost of revenue
¥714.7M
0.40%
1.00×
Operating expenses
¥246.0M
0.40%
1.00×
Spread over hurdle
25.65%