0.942
Revenue¥B
1.727
1.775
1.752
1.800
1.828
1.850
1.902
1.903
1.925
1.959
1.044
1.40%
1.62%
28
27.47
Revenue growth%
24.66
25.99
23.69
25.33
28.05
29.58
31.58
30.16
32.89
30.17
8.65
30.17
28.82
79
14.08
Gross margin%
3.12
5.92
4.55
4.61
6.32
8.55
7.91
5.01
7.02
7.06
22.61
7.06
6.12
40
9.47
Operating margin%
16.66
15.21
14.66
14.98
15.81
16.03
18.36
20.71
23.17
21.82
25.21
20.71
16.35
18
28.76
Net margin%
5.99
6.41
6.97
9.44
9.59
10.40
8.84
11.24
8.77
8.58
14.33
8.84
8.81
59
18.53
P/E ratio (avg)x
36.82
44.41
53.48
59.32
64.34
75.73
80.45
85.68
100.2
107.4
24.51
85.68
70.03
62
8.654
EV/EBITx
27.94
30.56
32.54
36.21
37.84
39.87
40.64
42.03
48.81
53.86
24.44
42.03
38.86
94
11.17
FCF yield (avg)%
34.22
36.50
38.21
40.84
43.36
41.04
40.11
40.79
40.26
40.60
2.57
40.60
40.43
42
10.45
FCF margin%
4.37
5.86
4.44
7.32
7.43
8.17
5.75
7.12
4.72
6.07
19.28
6.07
5.97
56
0.611
FCF / Net incomex
1.210
1.217
1.363
1.342
1.345
1.463
1.657
1.751
2.014
1.981
0.754
1.751
1.413
90
19.84
ROIC%
25.10
23.02
22.32
21.75
21.49
23.79
21.39
21.74
24.16
24.77
8.70
23.79
22.67
43
12.74
Return on equity%
15.80
17.76
15.09
15.82
14.95
17.53
18.22
19.46
18.17
19.79
19.05
18.22
17.65
26
25.08
Return on assets%
25.76
27.63
26.05
23.57
26.15
27.29
27.74
27.71
26.62
29.03
13.04
27.71
26.95
34
74.05
EPS¥
67.04
61.51
68.45
61.56
56.53
54.78
53.09
47.87
53.42
53.78
81.79
(0.99%)
(1.48%)
—
27.91
EPS growth%
23.18
20.66
21.18
18.55
21.51
20.03
20.85
20.17
18.55
18.78
28.89
20.03
20.41
12
83.41
Bookvalue per sh¥
71.36
75.52
81.72
91.56
95.92
108.33
114.03
120.97
117.09
123.19
59.92
5.13%
5.45%
—
47.14
FCF per share¥
69.69
75.48
81.74
86.25
99.26
113.39
132.05
128.30
144.51
141.97
81.56
7.42%
8.76%
—
19.19
Dividend per sh¥
99.51
106.94
107.60
115.92
127.75
125.53
127.54
139.15
151.59
162.77
81.66
4.97%
5.22%
—
14.08
Div yield (avg)%
11.86
12.05
10.56
10.84
13.16
15.41
14.18
16.13
14.72
15.14
28.24
15.14
13.67
19
22.81
Payout ratio%
0.40
0.40
2.19
1.91
4.53
4.46
3.28
2.00
0.40
2.23
15.45
2.23
2.09
8
11.33
Shares (diluted)M
16.80
18.52
20.38
21.24
24.24
24.04
26.59
27.71
32.79
38.92
11.67
9.93%
9.79%
34
18.52
Buyback yield%
27.94
27.28
24.62
27.07
28.35
27.21
27.30
25.37
26.74
28.19
25.68
27.21
27.25
66
1.365
D/E ratiox
1.802
1.710
1.738
1.586
1.721
1.910
1.745
1.647
1.623
1.700
1.483
1.700
1.716
62
1,251
Enterprise value¥M
733.9
721.0
726.7
787.5
762.3
749.1
710.7
627.8
570.5
605.9
396.0
(4.49%)
(3.20%)
60
538.9
LT debt¥M
804.2
866.0
752.3
731.6
698.6
738.3
743.0
751.9
736.8
727.8
190.4
0.82%
(0.89%)
75
Revenue
¥1.959B
1.62%
1.00×
Cost of revenue
¥1.017B
1.50%
0.99×
Operating expenses
¥483.6M
1.47%
0.99×
Cash and investments
13.32%
Spread over hurdle
11.25%