1.295
Revenue¥B
1.427
1.467
1.514
1.569
1.580
1.615
1.644
1.682
1.773
1.798
1.366
2.61%
2.76%
92
21.01
Revenue growth%
0.68
0.40
0.40
1.74
2.07
0.40
0.40
2.29
1.02
0.40
14.23
0.40
0.54
84
28.96
Gross margin%
4.42
4.79
7.01
9.55
9.66
6.68
4.93
3.93
3.69
2.91
7.68
3.93
4.86
39
17.51
Operating margin%
2.78
5.06
4.10
1.77
4.30
6.76
9.75
11.69
14.56
13.43
2.22
11.69
5.91
40
19.53
Net margin%
14.10
16.21
18.28
17.64
15.78
15.03
12.69
10.14
12.04
12.71
29.76
12.69
14.56
46
35.35
P/E ratio (avg)x
26.52
28.96
29.08
29.12
31.20
28.08
24.75
24.35
25.01
27.43
32.36
25.01
27.76
27
33.78
EV/EBITx
6.098
5.963
6.544
6.754
6.674
7.093
7.547
7.528
8.014
7.547
26.62
7.547
6.923
94
16.98
FCF yield (avg)%
3.90
4.35
5.51
7.47
5.86
6.13
6.45
8.37
8.34
9.49
28.89
8.34
6.29
54
9.45
FCF margin%
13.84
11.57
8.79
7.73
6.42
5.41
3.42
4.65
3.44
4.70
5.02
4.65
5.91
69
1.137
FCF / Net incomex
1.664
1.690
1.885
1.986
1.970
2.054
2.302
2.445
2.360
2.784
1.244
2.360
2.020
58
6.89
ROIC%
14.71
12.27
10.92
9.41
11.34
8.51
5.85
7.68
6.32
9.08
12.85
7.68
9.25
91
5.70
Return on equity%
20.34
17.58
17.60
18.12
16.54
16.48
17.65
17.50
15.84
13.37
26.30
16.48
17.54
62
10.66
Return on assets%
23.82
22.54
21.85
19.83
18.86
16.22
15.62
14.33
16.89
18.54
16.93
16.22
18.70
42
3.61
EPS¥
1.81
1.64
1.44
1.29
1.25
1.18
1.09
0.98
0.86
0.88
3.73
(6.81%)
(6.40%)
—
2.21
EPS growth%
2.53
4.23
6.85
4.25
2.57
1.30
1.31
4.14
4.23
6.96
26.61
4.14
4.18
14
2.21
Bookvalue per sh¥
3.75
3.83
3.49
3.78
4.26
4.02
4.32
4.25
4.10
3.93
2.63
(1.61%)
0.15%
—
1.26
FCF per share¥
2.61
2.71
2.70
2.77
2.77
2.38
2.34
2.40
2.52
2.62
3.51
(1.10%)
(0.17%)
—
1.73
Dividend per sh¥
3.94
4.34
4.13
4.84
4.86
5.12
5.69
6.68
7.34
7.64
3.23
9.45%
6.43%
—
23.87
Div yield (avg)%
16.25
16.39
18.09
15.26
15.82
13.96
14.20
17.10
15.48
18.34
5.04
15.48
16.04
62
28.80
Payout ratio%
23.23
25.74
27.86
25.13
25.66
23.62
20.94
19.51
18.19
17.68
16.22
19.51
23.42
15
153.1
Shares (diluted)M
311.8
323.7
326.1
351.1
374.0
434.5
488.2
476.2
488.0
569.1
153.0
8.76%
7.53%
78
16.11
Buyback yield%
8.62
7.23
9.39
11.14
11.44
10.01
12.21
12.68
13.63
13.34
9.27
12.68
11.29
68
1.016
D/E ratiox
0.282
0.307
0.327
0.359
0.374
0.428
0.490
0.532
0.571
0.682
1.188
0.532
0.401
6
0.407
Enterprise value¥B
0.378
0.345
0.319
0.284
0.279
0.248
0.258
0.288
0.280
0.252
1.222
(2.03%)
(3.14%)
43
0.769
LT debt¥B
1.208
1.386
1.524
1.740
1.907
2.032
2.094
2.077
1.927
2.063
0.831
1.59%
6.88%
8
Revenue
¥1.798B
2.76%
1.00×
Cost of revenue
¥1.258B
2.76%
1.00×
Operating expenses
¥238.4M
2.65%
0.99×
Spread over hurdle
10.19%