1.128
Revenue¥B
1.048
1.054
1.051
1.053
1.063
1.095
1.088
1.115
1.133
1.168
1.324
1.48%
1.36%
24
25.97
Revenue growth%
0.40
0.63
0.40
0.40
0.40
0.40
0.40
3.25
4.43
23.60
8.80
0.40
0.40
58
12.43
Gross margin%
8.93
8.72
5.88
6.71
5.20
6.11
8.14
8.44
5.82
13.81
23.89
6.11
7.42
7
4.66
Operating margin%
25.10
22.71
20.44
19.69
21.16
19.96
22.30
24.86
22.06
2.85
26.85
22.06
22.18
60
22.49
Net margin%
25.74
23.87
24.14
23.35
22.72
23.59
23.48
22.61
23.61
3.68
5.84
23.48
23.60
94
11.88
P/E ratio (avg)x
10.70
11.58
13.09
15.32
17.57
19.90
19.75
20.62
24.19
8.791
6.684
19.90
16.45
91
9.397
EV/EBITx
8.770
8.333
9.128
8.808
8.324
8.013
7.668
8.317
9.020
25.61
32.28
8.317
8.397
51
4.42
FCF yield (avg)%
22.44
21.27
21.92
19.13
19.58
20.60
22.39
20.48
20.23
20.93
22.92
20.48
20.57
18
2.42
FCF margin%
25.68
25.58
28.41
25.86
27.58
28.25
29.81
31.22
33.45
13.90
12.02
29.81
27.92
70
0.186
FCF / Net incomex
0.304
0.286
0.274
0.296
0.268
0.294
0.321
0.279
0.301
1.103
1.696
0.294
0.295
21
3.89
ROIC%
6.12
6.96
8.44
10.45
12.57
12.92
13.80
16.18
15.83
9.16
27.06
13.80
11.51
72
21.97
Return on equity%
25.35
23.77
26.56
27.81
30.68
28.02
27.87
30.43
30.77
20.69
17.10
30.43
27.84
40
21.90
Return on assets%
27.23
26.36
28.15
30.78
28.43
30.81
31.29
29.49
28.69
27.42
10.73
29.49
28.56
59
28.86
EPS¥
95.92
104.95
106.07
105.77
105.02
117.72
132.48
135.89
133.73
29.67
30.39
4.80%
5.75%
—
4.36
EPS growth%
16.33
15.59
15.63
12.92
12.19
9.41
7.59
9.18
11.11
18.39
3.57
9.41
12.55
79
59.14
Bookvalue per sh¥
48.70
52.63
54.80
52.87
51.81
56.57
56.26
53.40
46.91
22.67
23.50
(2.36%)
(0.12%)
—
18.65
FCF per share¥
36.94
35.37
37.14
41.02
41.70
41.99
45.06
52.65
51.56
32.61
55.98
4.68%
6.65%
—
18.09
Dividend per sh¥
61.74
66.06
63.37
66.37
62.75
70.22
71.41
66.65
72.72
15.88
15.03
1.84%
3.57%
—
22.61
Div yield (avg)%
14.05
14.83
16.42
14.38
15.52
12.65
14.78
14.97
17.20
29.79
12.76
14.97
14.90
36
26.76
Payout ratio%
9.14
11.68
13.55
16.18
16.02
17.79
15.46
14.41
14.33
22.75
8.99
15.46
14.37
83
10.35
Shares (diluted)M
7.333
6.242
5.496
4.689
4.829
4.481
3.853
3.379
3.581
10.70
10.57
(5.25%)
(8.93%)
92
2.72
Buyback yield%
5.53
6.98
7.82
7.60
5.25
4.07
4.07
2.68
2.74
3.03
23.80
4.07
5.39
29
0.590
D/E ratiox
1.584
1.545
1.621
1.592
1.578
1.648
1.675
1.885
1.767
1.303
0.975
1.675
1.607
59
0.429
Enterprise value¥B
0.857
0.816
0.852
0.963
0.942
0.965
1.032
0.968
1.062
1.006
0.416
1.99%
3.06%
7
0.381
LT debt¥B
0.795
0.822
0.821
0.875
0.990
0.945
0.921
1.029
1.091
0.096
0.264
4.51%
3.12%
50
Revenue
¥1.133B
1.36%
1.00×
Cost of revenue
¥718.5M
1.43%
1.01×
Operating expenses
¥233.9M
0.90%
0.96×
Goodwill & intangibles
19.15%
Spread over hurdle
(2.00%)