1.378
Revenue¥B
1.182
1.212
1.260
1.321
1.355
1.427
1.496
1.532
1.603
1.648
1.491
4.00%
4.00%
8
27.08
Revenue growth%
3.09
5.43
3.63
4.65
7.02
4.52
3.48
1.55
3.17
5.30
2.66
3.48
4.08
80
28.89
Gross margin%
26.37
28.01
27.02
24.17
25.72
25.37
25.85
27.17
24.53
22.43
10.74
25.37
25.79
17
27.04
Operating margin%
17.73
16.27
18.85
16.67
17.05
18.30
19.71
20.55
18.25
21.22
21.78
19.71
18.28
54
28.38
Net margin%
6.49
6.17
3.50
4.67
2.95
5.21
6.63
8.26
10.96
12.59
16.92
8.26
6.33
91
29.89
P/E ratio (avg)x
15.48
16.94
16.63
17.61
17.74
18.65
20.99
21.17
19.35
19.55
18.80
19.55
18.20
34
13.85
EV/EBITx
18.11
19.05
19.53
17.67
18.14
19.77
18.85
18.69
20.14
17.64
30.44
18.85
18.77
42
21.63
FCF yield (avg)%
1.53
1.36
3.10
5.82
8.11
8.28
7.76
9.67
9.84
10.47
12.55
9.67
7.94
60
29.09
FCF margin%
12.33
14.46
11.64
12.72
11.79
9.90
9.87
8.00
8.53
10.93
23.08
9.87
11.28
44
1.557
FCF / Net incomex
1.479
1.620
1.538
1.491
1.634
1.726
1.508
1.375
1.336
1.311
0.877
1.375
1.500
91
18.97
ROIC%
14.34
15.64
13.51
14.67
13.56
16.43
17.64
20.06
17.64
17.36
19.52
17.64
16.04
70
29.68
Return on equity%
28.68
30.58
29.74
28.32
31.31
33.44
34.60
37.10
36.27
34.15
27.88
34.60
32.37
77
11.82
Return on assets%
17.18
17.10
15.85
17.48
18.28
21.05
23.83
25.58
27.86
29.34
4.97
25.58
19.67
26
44.34
EPS¥
95.40
106.26
97.20
104.76
108.37
101.43
112.81
128.97
134.20
125.88
48.35
3.04%
2.09%
—
18.50
EPS growth%
1.21
1.92
0.40
1.07
0.92
0.40
2.27
4.99
3.75
1.65
23.94
2.27
1.43
48
34.87
Bookvalue per sh¥
46.80
50.58
49.08
47.09
48.56
50.96
54.31
53.56
48.02
46.95
40.69
(0.67%)
(0.32%)
—
43.30
FCF per share¥
70.80
67.55
73.77
72.44
69.78
71.60
69.67
70.96
70.41
82.51
46.13
3.41%
0.98%
—
18.97
Dividend per sh¥
32.27
33.64
31.72
33.55
35.07
31.59
29.77
26.71
27.87
26.79
54.34
(5.24%)
(2.31%)
—
4.78
Div yield (avg)%
26.59
27.28
25.55
27.99
27.93
28.52
26.77
26.35
24.21
21.41
24.67
26.35
26.68
10
24.99
Payout ratio%
8.79
8.42
6.56
7.85
7.21
7.53
7.68
4.72
4.66
6.89
24.92
6.89
7.37
28
6.158
Shares (diluted)M
5.178
4.910
4.375
4.738
4.341
4.373
3.806
3.320
3.244
3.442
6.070
(4.54%)
(4.46%)
49
29.07
Buyback yield%
6.32
5.22
3.66
2.71
5.15
2.19
3.15
4.74
6.09
3.74
25.53
3.74
4.24
77
0.913
D/E ratiox
1.005
1.051
1.192
1.395
1.602
1.535
1.497
1.771
1.978
1.928
0.259
1.771
1.516
8
0.743
Enterprise value¥B
1.115
1.106
1.167
1.225
1.333
1.432
1.441
1.555
1.808
1.805
0.571
6.25%
6.34%
8
281.8
LT debt¥M
449.6
479.3
486.2
554.5
569.9
532.0
612.0
667.2
773.8
771.6
391.2
6.25%
6.24%
66
Revenue
¥1.648B
4.00%
1.00×
Cost of revenue
¥1.116B
4.23%
1.02×
Operating expenses
¥385.8M
3.41%
0.94×
Goodwill & intangibles
14.85%
Spread over hurdle
(5.66%)