1.894
Revenue¥B
4.110
4.146
4.226
4.209
4.320
4.343
4.411
4.459
4.586
4.607
2.019
1.30%
1.50%
43
15.40
Revenue growth%
0.40
2.81
2.32
2.84
0.84
0.40
0.40
1.86
3.60
5.04
16.30
1.86
2.09
65
16.27
Gross margin%
25.16
28.10
26.77
24.65
22.72
23.78
22.49
22.97
23.94
25.79
22.30
23.78
24.29
76
19.83
Operating margin%
17.44
14.45
17.10
14.45
11.90
10.05
8.15
9.88
9.38
7.86
4.88
9.38
10.98
69
3.25
Net margin%
10.27
7.74
9.63
9.01
11.05
8.61
9.91
8.29
10.78
10.45
22.98
9.91
9.77
88
22.32
P/E ratio (avg)x
35.29
39.21
38.44
37.96
40.01
37.61
35.15
36.99
41.78
39.59
11.82
37.61
38.20
82
9.952
EV/EBITx
43.49
51.10
58.25
65.99
65.05
65.61
76.70
82.46
91.15
103.1
13.97
82.46
65.80
81
15.81
FCF yield (avg)%
9.57
7.92
7.12
9.90
7.15
5.72
7.86
6.70
7.37
5.86
19.77
6.70
7.26
11
20.70
FCF margin%
29.24
28.49
25.84
24.04
23.27
22.68
22.76
20.16
17.82
16.08
15.70
20.16
23.02
87
1.711
FCF / Net incomex
0.655
0.602
0.604
0.630
0.606
0.570
0.632
0.695
0.635
0.661
1.308
0.635
0.631
41
21.10
ROIC%
20.54
21.39
23.80
26.46
28.49
29.62
27.66
29.08
26.16
27.23
19.88
27.66
26.84
69
11.17
Return on equity%
6.06
6.72
9.71
12.56
15.47
15.17
16.48
16.20
13.58
16.50
28.19
16.20
14.37
38
21.12
Return on assets%
18.71
19.97
20.00
19.91
17.04
16.34
16.20
16.47
14.86
15.43
16.61
16.20
16.76
64
105.50
EPS¥
58.71
58.40
69.02
75.92
88.83
89.14
88.20
106.05
102.89
113.25
110.58
4.98%
7.00%
—
25.75
EPS growth%
6.40
4.58
3.69
2.42
0.40
3.14
2.47
3.22
1.75
0.87
11.79
2.47
2.80
65
47.31
Bookvalue per sh¥
62.30
64.45
65.98
70.82
63.97
58.19
63.43
58.75
62.36
57.54
48.36
(2.10%)
(0.12%)
—
45.24
FCF per share¥
137.07
144.37
167.07
170.95
198.29
199.01
224.99
222.83
221.52
264.21
75.77
5.91%
7.60%
—
47.97
Dividend per sh¥
79.58
87.07
83.71
74.62
68.12
73.83
81.95
73.81
73.93
66.13
68.66
(0.59%)
(1.23%)
—
5.13
Div yield (avg)%
5.97
6.07
7.98
5.37
6.58
4.51
4.23
5.10
8.02
11.00
6.80
5.10
6.02
88
29.59
Payout ratio%
8.60
10.79
12.70
14.15
16.38
15.33
17.17
18.98
21.75
20.86
12.25
18.98
15.86
9
35.60
Shares (diluted)M
27.52
25.28
25.84
27.62
29.66
27.26
24.73
25.85
26.07
22.21
36.57
(5.62%)
(3.60%)
82
3.28
Buyback yield%
15.61
17.38
14.62
17.50
20.39
20.58
17.88
18.54
20.72
20.87
3.92
20.58
18.21
61
1.029
D/E ratiox
1.671
1.866
1.847
2.000
2.231
2.482
2.341
2.439
2.320
2.380
1.591
2.380
2.276
65
4.039
Enterprise value¥B
3.341
3.115
3.051
3.329
3.775
4.008
3.778
3.943
3.901
3.751
5.018
(0.12%)
2.30%
47
4.643
LT debt¥B
1.352
1.437
1.468
1.484
1.601
1.669
1.875
2.021
1.968
2.093
1.526
5.50%
5.19%
10
Revenue
¥4.607B
1.50%
1.00×
Cost of revenue
¥2.967B
1.61%
1.01×
Operating expenses
¥811.0M
1.32%
0.98×
Spread over hurdle
(2.09%)