1.452
Revenue¥B
3.570
3.613
3.634
3.624
3.711
3.810
3.869
3.963
4.055
4.100
1.620
2.01%
1.39%
15
4.70
Revenue growth%
7.30
7.03
6.13
4.47
4.52
3.22
5.68
3.78
6.26
5.81
29.66
5.68
5.74
55
20.45
Gross margin%
14.87
14.24
11.47
11.64
11.43
13.42
11.84
13.02
12.27
10.40
18.99
12.27
12.05
56
26.48
Operating margin%
4.95
4.01
6.58
7.16
5.27
5.81
4.58
5.41
8.26
8.95
24.95
5.81
5.61
5
28.94
Net margin%
31.00
32.31
32.09
34.39
35.08
34.03
36.72
34.22
32.95
33.96
9.74
34.03
34.00
17
24.87
P/E ratio (avg)x
25.70
25.46
27.74
29.68
25.56
27.20
29.02
31.05
30.63
28.06
8.769
29.02
27.90
29
18.41
EV/EBITx
42.25
44.21
42.72
48.20
55.49
54.74
51.40
54.06
52.68
55.84
21.72
54.06
52.04
41
11.16
FCF yield (avg)%
3.23
1.66
3.65
3.26
1.37
2.70
0.67
2.26
0.40
1.89
21.18
1.89
2.07
38
17.69
FCF margin%
28.27
26.03
28.16
30.29
29.69
27.35
29.39
30.15
31.67
32.03
2.61
30.15
29.54
27
1.526
FCF / Net incomex
1.368
1.616
1.813
1.769
2.005
1.975
2.314
2.486
2.564
2.762
0.541
2.486
1.990
18
2.85
ROIC%
11.77
11.27
8.90
6.48
9.31
8.04
10.58
8.68
5.94
4.98
27.22
8.04
8.79
46
2.03
Return on equity%
23.34
20.55
18.61
18.86
19.01
16.92
15.32
18.28
21.10
19.68
9.05
18.28
18.93
31
6.30
Return on assets%
25.97
28.49
29.30
30.51
27.57
25.94
22.99
21.65
22.96
22.06
24.11
22.96
25.95
72
14.69
EPS¥
6.63
7.34
7.96
8.89
9.68
10.29
10.33
11.14
12.42
13.39
15.55
6.70%
7.98%
—
18.32
EPS growth%
16.03
17.51
15.68
14.64
12.88
15.25
17.13
19.59
19.02
19.44
28.92
19.02
16.58
68
27.77
Bookvalue per sh¥
22.13
20.40
22.08
21.00
19.13
18.18
19.94
18.21
17.25
16.56
20.33
(2.84%)
(2.92%)
—
14.32
FCF per share¥
58.70
64.72
67.01
70.51
76.93
76.57
89.39
85.71
96.99
96.22
15.41
4.58%
6.44%
—
28.20
Dividend per sh¥
40.72
38.24
39.64
37.31
35.36
40.15
40.89
42.01
49.14
55.58
45.44
9.47%
3.13%
—
27.50
Div yield (avg)%
17.46
16.75
16.65
15.22
15.75
17.25
18.02
19.59
16.61
18.65
17.15
18.02
17.00
83
20.82
Payout ratio%
10.73
8.71
9.18
12.01
10.77
13.09
13.07
12.20
11.58
11.20
20.39
12.20
11.39
38
42.75
Shares (diluted)M
38.14
38.30
34.25
32.93
32.40
30.67
26.78
22.74
22.16
22.39
42.75
(7.12%)
(5.54%)
87
28.42
Buyback yield%
2.24
0.40
0.40
0.40
3.00
4.15
4.50
6.00
7.61
6.87
6.82
6.00
3.58
46
0.842
D/E ratiox
0.328
0.319
0.323
0.331
0.354
0.415
0.437
0.462
0.497
0.544
0.509
0.462
0.385
11
3.323
Enterprise value¥B
5.087
5.019
5.827
6.099
5.971
6.182
6.238
7.102
7.916
9.236
1.690
9.12%
8.07%
6
0.429
LT debt¥B
5.393
6.026
7.107
7.320
7.942
8.767
9.194
10.98
11.27
11.52
3.376
7.73%
9.62%
12
Revenue
¥4.100B
1.39%
1.00×
Cost of revenue
¥2.870B
1.39%
1.00×
Operating expenses
¥929.7M
2.09%
1.07×
Spread over hurdle
(2.21%)