1.011
Revenue¥B
1.422
1.453
1.460
1.456
1.476
1.503
1.533
1.527
1.567
1.578
1.039
1.34%
1.21%
50
21.73
Revenue growth%
17.34
18.38
17.19
16.50
14.80
13.16
13.20
15.56
12.73
10.43
8.96
13.16
15.18
12
2.43
Gross margin%
16.57
14.05
14.79
15.01
12.22
9.68
12.32
10.53
7.99
5.96
13.25
9.68
12.27
12
3.44
Operating margin%
32.39
33.90
34.15
35.68
38.14
36.88
38.18
36.98
34.60
34.69
8.67
36.88
35.19
37
13.41
Net margin%
5.16
6.21
6.21
4.13
2.79
3.55
5.21
4.65
6.57
8.85
18.77
5.21
5.19
76
16.57
P/E ratio (avg)x
43.51
43.99
44.07
49.40
56.57
56.65
66.38
67.50
76.56
89.66
8.051
67.50
56.61
17
7.079
EV/EBITx
11.71
13.21
12.99
12.05
11.48
12.58
12.60
13.44
14.19
12.83
33.33
12.83
12.71
87
6.55
FCF yield (avg)%
6.11
6.07
8.65
10.49
12.54
9.79
11.40
8.84
9.16
10.37
12.04
9.79
9.48
40
19.01
FCF margin%
23.10
22.87
24.93
25.81
23.04
23.82
22.87
24.04
22.75
20.62
26.85
22.87
23.07
72
1.149
FCF / Net incomex
0.666
0.681
0.770
0.812
0.950
0.969
1.117
1.167
1.100
1.216
1.528
1.117
0.960
28
18.16
ROIC%
28.91
28.68
30.77
30.29
32.65
29.87
29.57
27.20
25.86
22.92
27.85
27.20
29.24
9
4.17
Return on equity%
13.39
12.61
11.07
11.11
10.27
9.46
12.32
14.70
12.20
11.83
7.46
12.20
12.02
81
23.69
Return on assets%
16.22
13.54
11.94
12.34
14.26
11.77
12.03
13.96
15.01
15.00
14.01
13.96
13.75
75
118.81
EPS¥
35.11
34.45
39.59
42.18
41.07
46.22
51.42
53.76
50.79
52.10
125.39
4.87%
5.33%
—
3.34
EPS growth%
17.59
14.79
13.35
15.05
16.98
18.37
16.95
15.41
15.41
14.96
10.09
15.41
15.41
33
67.12
Bookvalue per sh¥
209.42
247.13
253.40
254.17
250.35
284.77
334.13
350.43
401.08
462.75
103.47
13.07%
10.04%
—
56.97
FCF per share¥
45.95
43.20
47.80
44.66
50.85
47.06
42.76
46.39
46.84
44.75
64.47
(2.52%)
0.97%
—
53.85
Dividend per sh¥
44.74
45.61
46.81
54.54
63.24
61.94
61.43
68.52
70.82
82.57
95.58
5.48%
7.80%
—
10.05
Div yield (avg)%
5.92
6.48
6.45
9.25
9.29
10.26
9.41
8.84
6.63
4.68
8.23
8.84
7.73
83
16.44
Payout ratio%
27.73
26.30
28.94
28.06
27.08
25.32
28.29
27.00
26.44
26.11
19.04
26.44
27.04
51
6.576
Shares (diluted)M
7.146
6.901
7.001
6.499
6.957
6.464
6.426
6.007
5.541
5.911
6.648
(3.21%)
(2.68%)
58
21.08
Buyback yield%
14.11
13.91
11.19
14.09
14.29
16.99
15.88
14.09
11.81
13.08
29.43
14.09
14.09
83
0.127
D/E ratiox
1.433
1.509
1.686
1.928
2.155
2.125
2.275
2.271
2.474
2.573
0.498
2.275
2.140
89
0.264
Enterprise value¥B
1.010
1.023
1.135
1.223
1.275
1.390
1.619
1.521
1.477
1.501
0.211
3.32%
4.76%
23
1,112
LT debt¥M
253.3
224.4
220.6
225.4
245.1
224.4
192.5
192.7
186.5
199.8
749.2
(4.00%)
(3.21%)
9
Revenue
¥1.578B
1.21%
1.00×
Cost of revenue
¥949.0M
1.12%
0.99×
Operating expenses
¥362.1M
1.43%
1.02×
Spread over hurdle
14.09%