1.307
Revenue¥B
1.399
1.444
1.550
1.649
1.750
1.821
1.893
1.998
2.140
2.251
1.440
5.16%
5.47%
18
13.83
Revenue growth%
11.50
10.62
12.37
12.01
12.86
14.74
15.49
17.50
16.39
17.25
7.68
16.39
13.80
41
6.69
Gross margin%
27.69
27.81
28.37
31.30
28.66
27.68
26.02
26.60
29.43
32.12
6.99
27.68
28.09
74
5.50
Operating margin%
9.75
9.77
9.65
8.81
10.25
9.20
8.57
7.50
8.02
7.10
24.63
8.02
9.01
62
18.24
Net margin%
17.60
18.64
18.41
20.38
21.84
19.19
17.19
16.18
16.41
17.18
27.72
17.18
18.00
25
15.83
P/E ratio (avg)x
28.98
31.66
35.59
35.83
35.34
38.99
41.42
39.28
45.53
48.22
12.79
41.42
37.41
63
36.64
EV/EBITx
35.07
35.19
40.20
42.41
44.77
48.58
49.64
53.99
55.36
55.45
27.83
53.99
46.68
83
22.72
FCF yield (avg)%
20.00
20.53
20.78
20.00
21.46
22.53
24.02
26.22
24.62
22.27
5.93
24.02
21.87
66
15.77
FCF margin%
22.83
24.78
27.25
25.92
24.53
22.61
20.80
20.56
22.11
21.23
20.19
21.23
22.72
76
1.348
FCF / Net incomex
0.351
0.317
0.278
0.296
0.278
0.247
0.229
0.241
0.240
0.246
1.430
0.241
0.263
60
26.96
ROIC%
13.02
11.44
13.01
15.82
15.79
13.70
15.99
18.85
18.50
15.59
3.80
15.99
15.69
44
16.68
Return on equity%
13.78
12.04
10.02
9.98
7.14
6.34
7.11
8.94
8.79
10.23
13.39
8.79
9.46
13
3.11
Return on assets%
7.40
8.92
9.69
7.05
6.86
8.01
10.45
10.18
13.17
14.29
18.03
10.45
9.31
15
26.71
EPS¥
31.59
32.99
33.30
29.99
30.59
28.80
25.89
25.80
23.38
25.93
28.54
(3.25%)
(1.05%)
—
5.39
EPS growth%
8.85
8.86
8.86
7.23
6.09
4.89
4.65
4.84
6.36
5.73
20.98
4.89
6.23
58
13.65
Bookvalue per sh¥
16.39
18.45
21.08
22.99
23.63
22.91
25.39
27.17
30.46
32.31
5.43
6.46%
7.33%
—
16.13
FCF per share¥
10.50
8.96
9.47
9.36
8.08
7.64
7.66
7.10
6.54
6.46
24.42
(4.36%)
(6.24%)
—
14.52
Dividend per sh¥
18.81
18.31
19.37
19.74
19.34
20.64
23.31
25.37
24.70
25.22
9.20
5.45%
2.06%
—
28.55
Div yield (avg)%
8.96
9.57
7.02
6.52
6.08
4.65
5.63
5.97
7.00
7.19
22.67
5.97
6.76
13
21.32
Payout ratio%
23.44
24.22
26.99
26.31
24.47
23.56
24.74
27.05
29.64
31.04
13.91
27.05
25.53
58
33.54
Shares (diluted)M
47.54
48.23
46.87
45.25
45.59
50.40
57.71
62.86
62.03
69.19
33.38
8.70%
4.69%
13
9.39
Buyback yield%
11.92
12.92
14.45
14.69
15.77
17.34
19.50
21.52
18.72
19.82
11.80
19.50
16.56
58
1.556
D/E ratiox
1.039
0.942
0.991
0.963
0.852
0.753
0.715
0.721
0.771
0.665
1.762
0.721
0.811
86
0.178
Enterprise value¥B
1.147
1.127
1.111
1.100
1.103
0.995
0.941
0.981
0.908
0.851
0.406
(5.06%)
(3.42%)
8
1,805
LT debt¥M
317.0
284.4
306.9
331.1
321.3
295.5
278.1
303.0
284.1
263.2
720.0
(3.91%)
(1.24%)
46
Revenue
¥2.251B
5.47%
1.00×
Cost of revenue
¥1.352B
5.66%
1.02×
Operating expenses
¥269.0M
4.68%
0.93×
Return on capital
111.89%
Spread over hurdle
104.18%