0.583
Revenue¥B
1.081
1.108
1.138
1.170
1.205
1.259
1.336
1.403
1.467
1.518
0.621
4.73%
3.70%
55
16.80
Revenue growth%
24.95
26.70
25.66
25.58
24.17
23.70
26.56
25.50
25.98
27.20
12.02
25.98
25.62
53
18.25
Gross margin%
5.26
5.55
6.69
8.63
8.67
7.10
4.21
2.22
1.37
1.94
7.84
2.22
5.41
64
22.37
Operating margin%
13.50
12.22
12.08
14.84
16.72
18.33
19.95
22.65
23.01
26.00
27.55
22.65
17.52
37
5.51
Net margin%
5.13
2.74
0.47
0.40
1.59
2.02
4.08
4.77
3.69
3.50
14.62
3.69
3.12
73
33.17
P/E ratio (avg)x
15.28
15.05
17.28
16.37
16.05
15.39
16.35
17.55
19.94
20.72
16.43
17.55
16.36
62
9.472
EV/EBITx
36.44
42.61
49.45
49.88
52.52
54.66
52.42
56.05
65.02
71.06
9.010
56.05
52.47
71
28.53
FCF yield (avg)%
15.87
17.33
19.33
18.69
21.59
22.27
21.18
18.43
16.34
19.02
6.73
19.02
18.86
76
28.82
FCF margin%
5.26
4.52
4.12
2.24
4.90
2.36
0.40
0.40
0.55
0.40
12.65
0.40
2.30
10
0.357
FCF / Net incomex
0.674
0.714
0.673
0.605
0.686
0.744
0.747
0.730
0.725
0.738
1.059
0.738
0.720
62
16.74
ROIC%
9.18
8.04
8.32
6.82
6.00
4.72
4.38
4.67
2.44
3.39
6.41
4.38
5.36
81
23.90
Return on equity%
16.89
18.07
15.74
14.93
17.47
17.37
19.85
20.72
20.05
19.10
14.49
19.85
17.77
71
27.33
Return on assets%
13.33
11.89
13.16
11.07
9.71
9.66
7.15
6.72
5.53
7.69
3.73
7.15
9.68
77
122.29
EPS¥
86.33
85.48
85.18
79.18
79.01
73.43
75.34
75.34
69.04
59.81
136.79
(5.42%)
(4.05%)
—
2.34
EPS growth%
13.87
12.28
13.94
12.65
12.91
12.29
15.23
13.80
13.34
14.27
19.85
13.80
13.57
23
124.05
Bookvalue per sh¥
93.99
90.16
85.00
92.04
88.25
89.34
84.01
78.75
85.43
91.03
47.30
0.62%
0.64%
—
125.33
FCF per share¥
71.15
68.10
71.63
63.37
66.31
67.55
61.45
57.14
62.89
61.21
95.62
(1.59%)
(2.13%)
—
164.81
Dividend per sh¥
150.65
143.45
145.83
153.73
163.91
161.14
162.49
179.69
198.30
211.48
58.96
5.23%
3.73%
—
10.92
Div yield (avg)%
28.09
25.46
22.99
24.99
26.48
26.66
27.41
29.03
27.27
25.93
10.18
27.27
26.57
13
24.15
Payout ratio%
15.24
14.96
13.23
15.94
16.33
18.41
15.61
12.86
10.57
9.39
7.65
12.86
15.10
19
1.801
Shares (diluted)M
2.993
3.418
3.452
3.402
3.380
3.739
3.958
4.573
4.507
4.682
1.757
6.74%
6.20%
14
7.20
Buyback yield%
28.43
29.92
27.12
26.86
29.01
29.84
30.22
30.08
28.90
29.96
29.30
29.96
29.42
49
1.375
D/E ratiox
2.438
2.467
2.555
2.500
2.635
2.521
2.565
2.573
2.855
3.041
0.958
2.573
2.560
91
0.702
Enterprise value¥B
1.216
1.204
1.296
1.503
1.505
1.560
1.542
1.609
1.791
1.761
0.784
3.18%
4.31%
79
999.1
LT debt¥M
467.5
429.7
366.8
350.1
336.3
302.2
309.9
262.1
240.7
207.8
967.1
(9.18%)
(8.55%)
39
Revenue
¥1.518B
3.70%
1.00×
Cost of revenue
¥1.062B
3.70%
1.00×
Operating expenses
¥314.8M
3.10%
0.94×
Spread over hurdle
(2.93%)