5.757
Revenue¥B
10.38
10.90
11.86
12.94
13.95
15.07
16.42
17.38
18.82
20.61
6.149
8.12%
7.69%
20
12.05
Revenue growth%
14.79
16.24
15.87
14.46
16.97
18.31
16.20
14.78
17.08
17.86
17.77
17.08
16.22
83
4.95
Gross margin%
6.47
6.47
3.59
3.69
2.37
3.89
5.58
6.66
6.82
5.17
25.61
5.58
5.38
55
29.32
Operating margin%
24.83
25.55
27.92
29.25
32.08
33.42
34.80
36.99
36.54
39.20
6.01
36.54
32.75
52
3.92
Net margin%
5.72
5.39
5.13
5.10
2.46
0.40
0.40
0.40
0.40
2.27
15.28
0.40
2.37
37
13.40
P/E ratio (avg)x
12.70
13.77
11.77
11.76
11.73
11.86
11.35
10.10
9.907
8.734
22.20
10.10
11.75
87
32.09
EV/EBITx
17.37
16.53
16.07
14.80
16.14
15.02
15.80
14.22
15.52
14.47
20.02
15.02
15.66
80
14.90
FCF yield (avg)%
5.90
7.30
7.31
8.33
5.98
4.74
2.76
4.61
5.26
4.22
23.16
4.61
5.58
9
28.84
FCF margin%
19.20
18.06
15.52
16.84
19.77
21.12
22.71
22.37
23.16
24.28
2.08
22.71
20.45
33
0.485
FCF / Net incomex
1.725
1.707
1.919
1.826
1.748
1.946
1.906
1.787
2.005
2.059
0.606
1.946
1.866
55
24.06
ROIC%
21.01
19.33
16.67
14.29
11.38
8.83
9.72
10.17
10.78
8.79
16.54
9.72
11.08
48
26.93
Return on equity%
0.40
0.40
3.09
6.07
6.47
5.08
6.42
8.03
8.16
10.69
17.44
8.03
6.24
47
13.49
Return on assets%
3.91
4.28
6.50
9.37
9.77
9.39
6.71
7.90
8.48
7.73
4.94
7.90
7.82
63
96.51
EPS¥
70.98
67.60
69.03
67.55
66.41
69.79
69.05
77.11
88.82
103.23
101.16
9.22%
4.07%
—
15.52
EPS growth%
7.89
7.28
9.23
8.61
7.56
8.48
8.39
7.54
4.87
5.23
10.79
7.54
7.73
11
42.86
Bookvalue per sh¥
131.23
150.80
166.75
165.83
162.12
188.34
181.11
198.96
232.66
261.62
69.32
10.04%
7.68%
—
178.30
FCF per share¥
152.94
145.00
138.67
135.42
127.80
119.24
100.82
106.32
105.63
104.43
66.45
(3.96%)
(3.24%)
—
168.45
Dividend per sh¥
176.26
179.43
201.67
208.62
215.71
210.36
206.71
227.80
240.47
262.37
176.56
3.99%
5.48%
—
22.86
Div yield (avg)%
20.12
20.30
19.34
18.72
21.14
24.06
22.85
25.45
22.65
20.69
13.34
22.85
20.91
20
5.78
Payout ratio%
18.83
17.26
17.34
17.26
16.70
14.94
14.22
16.73
17.01
19.93
3.00
16.73
17.14
35
23.47
Shares (diluted)M
35.35
39.16
37.00
35.40
36.05
41.94
39.65
46.34
47.47
45.30
22.89
4.67%
2.70%
22
10.12
Buyback yield%
16.24
14.78
13.94
11.71
13.16
13.47
12.84
11.87
9.61
10.47
2.80
11.87
13.00
8
0.227
D/E ratiox
0.320
0.347
0.361
0.399
0.434
0.483
0.465
0.441
0.456
0.468
1.242
0.465
0.437
63
6.458
Enterprise value¥B
1.430
1.625
1.649
1.664
1.646
1.784
1.793
2.060
2.427
2.418
3.794
7.99%
5.87%
92
16.80
LT debt¥B
14.28
15.01
14.08
13.97
13.20
13.71
15.45
16.07
17.32
16.69
10.87
4.80%
0.82%
85
Revenue
¥20.61B
7.69%
1.00×
Cost of revenue
¥14.42B
7.69%
1.00×
Operating expenses
¥4.365B
7.79%
1.01×
Spread over hurdle
(0.51%)