1.137
Revenue¥B
1.003
0.997
1.016
0.997
1.021
1.016
1.016
1.018
0.997
1.015
1.259
(0.12%)
0.31%
72
10.09
Revenue growth%
8.54
11.04
10.84
10.50
10.90
13.06
11.43
8.70
7.21
8.26
24.46
8.70
10.67
35
5.96
Gross margin%
5.83
6.70
4.59
5.26
3.21
5.27
7.27
8.19
6.95
6.31
10.58
6.95
6.07
71
5.69
Operating margin%
15.69
17.65
15.92
14.16
12.23
12.52
13.34
13.92
15.48
15.28
17.88
13.92
14.72
23
11.30
Net margin%
2.59
1.94
2.31
1.74
0.68
3.51
3.29
2.35
1.85
0.40
4.09
2.35
2.13
9
15.45
P/E ratio (avg)x
24.05
23.16
22.09
25.02
24.90
25.52
24.70
25.46
26.43
25.58
37.87
25.52
24.96
16
12.72
EV/EBITx
17.33
18.21
16.99
15.37
15.70
14.25
15.07
16.64
17.78
19.09
10.48
16.64
16.82
30
19.61
FCF yield (avg)%
7.88
7.11
5.69
7.74
10.39
11.42
12.22
9.78
10.24
10.24
14.85
10.24
10.01
72
2.62
FCF margin%
24.46
23.76
22.64
21.93
19.68
18.19
20.71
20.82
20.45
22.70
7.70
20.71
21.38
60
0.442
FCF / Net incomex
1.044
1.052
0.935
0.828
0.830
0.830
0.791
0.713
0.610
0.554
1.265
0.713
0.829
43
27.89
ROIC%
19.45
19.95
20.40
19.18
21.43
23.19
21.72
20.64
20.55
18.18
3.20
20.64
20.48
30
13.73
Return on equity%
9.21
11.82
13.25
11.48
12.29
13.82
13.15
10.46
11.89
9.98
4.73
11.89
11.85
46
17.86
Return on assets%
1.85
2.24
5.15
2.65
0.40
1.90
0.40
1.43
0.40
0.40
7.55
0.40
1.64
64
51.62
EPS¥
81.98
76.88
76.55
78.59
74.77
82.37
82.59
79.92
79.44
72.42
54.03
(0.64%)
(1.08%)
—
5.50
EPS growth%
28.17
25.59
27.21
29.81
27.37
27.43
26.00
26.19
25.45
23.45
13.05
26.00
26.70
45
86.71
Bookvalue per sh¥
148.53
166.01
157.92
177.47
174.95
183.04
202.58
221.64
221.12
242.71
104.14
6.77%
5.90%
—
132.06
FCF per share¥
181.03
166.59
177.08
191.81
193.72
210.97
200.23
192.89
185.75
172.85
139.17
(2.25%)
(0.13%)
—
128.77
Dividend per sh¥
120.51
123.94
134.07
132.00
121.95
117.62
114.13
110.80
94.71
90.87
155.50
(5.71%)
(4.06%)
—
20.50
Div yield (avg)%
29.67
31.56
34.35
35.05
35.62
37.11
34.97
32.99
34.19
33.24
6.47
34.19
34.27
38
15.99
Payout ratio%
27.67
28.27
30.93
28.17
27.74
30.15
28.45
27.76
25.18
25.23
11.79
27.76
27.97
93
3.864
Shares (diluted)M
4.974
4.957
5.527
5.437
5.114
5.490
5.752
5.554
6.168
6.828
4.043
5.95%
2.34%
40
21.35
Buyback yield%
15.79
18.14
20.70
18.03
16.81
19.63
19.42
20.17
19.24
17.81
18.80
19.42
18.69
36
1.161
D/E ratiox
0.300
0.266
0.267
0.269
0.276
0.269
0.245
0.257
0.259
0.273
0.453
0.259
0.268
6
0.867
Enterprise value¥B
1.020
1.075
1.168
1.360
1.545
1.603
1.891
1.950
2.293
2.549
0.349
10.53%
10.53%
78
0.662
LT debt¥B
0.984
1.051
1.176
1.077
1.163
1.130
1.291
1.424
1.552
1.532
1.238
5.66%
3.78%
6
Revenue
¥1.015B
0.31%
1.00×
Cost of revenue
¥510.6M
0.38%
1.01×
Operating expenses
¥152.0M
0.08%
0.98×
Spread over hurdle
17.06%