1.197
Revenue¥B
1.840
1.844
1.842
1.832
1.843
1.891
1.880
1.898
1.944
1.929
1.335
0.92%
0.57%
52
8.82
Revenue growth%
11.35
8.57
10.95
13.15
12.23
14.00
16.83
14.86
14.71
13.08
28.52
14.71
13.12
18
5.82
Gross margin%
17.89
20.29
21.80
24.33
27.26
24.60
25.52
25.46
23.58
25.75
22.25
25.46
24.46
25
19.57
Operating margin%
2.44
1.33
0.40
0.74
0.40
1.70
0.40
0.40
0.40
1.52
24.34
0.40
0.57
22
10.24
Net margin%
1.67
3.10
2.37
4.00
2.20
0.40
0.49
0.40
3.23
1.46
22.73
0.49
1.93
84
33.09
P/E ratio (avg)x
10.52
12.75
15.10
18.13
21.04
24.92
24.33
29.29
35.00
39.05
21.68
29.29
22.68
9
15.27
EV/EBITx
16.13
17.20
17.80
18.03
16.54
15.99
14.72
15.58
15.75
16.55
22.69
15.75
16.34
73
19.90
FCF yield (avg)%
27.74
26.65
28.10
29.91
28.78
29.88
27.87
29.46
28.44
27.63
24.61
28.44
28.27
70
10.54
FCF margin%
25.60
28.34
27.08
26.07
23.17
25.65
24.70
25.05
26.57
24.58
24.81
25.05
25.63
92
1.484
FCF / Net incomex
0.131
0.130
0.153
0.148
0.143
0.140
0.165
0.181
0.181
0.206
0.744
0.181
0.151
78
26.56
ROIC%
22.35
20.10
22.94
24.80
23.32
25.22
23.02
23.91
22.61
23.20
19.07
23.20
23.11
53
2.34
Return on equity%
15.60
17.88
20.25
20.14
19.86
19.37
20.99
18.22
17.02
17.75
23.53
18.22
18.80
82
9.38
Return on assets%
24.13
25.45
26.74
29.08
29.68
31.25
30.78
32.69
30.28
30.01
22.68
30.78
29.85
22
21.31
EPS¥
90.67
105.54
107.42
114.61
113.81
118.49
127.98
140.71
154.55
177.67
23.64
9.32%
7.84%
—
5.31
EPS growth%
15.55
13.82
16.58
19.08
19.06
16.94
15.33
17.73
19.96
21.31
26.65
17.73
17.33
61
18.24
Bookvalue per sh¥
80.04
84.81
97.28
95.15
105.38
123.55
145.63
162.46
160.66
152.21
45.39
7.63%
6.31%
—
56.30
FCF per share¥
55.96
62.54
71.97
74.77
87.66
88.62
92.94
107.57
126.10
136.69
48.57
9.29%
9.07%
—
60.13
Dividend per sh¥
55.53
61.85
72.19
75.13
77.11
80.31
86.86
85.46
92.94
89.99
15.23
3.14%
6.44%
—
16.26
Div yield (avg)%
30.67
31.49
33.36
31.02
30.79
32.94
33.66
31.15
29.22
28.53
12.48
31.15
31.09
35
8.36
Payout ratio%
11.09
12.93
11.54
12.28
12.07
14.14
17.09
16.90
14.69
13.13
5.27
14.69
13.03
63
21.06
Shares (diluted)M
26.73
24.94
25.00
26.96
25.25
25.09
27.22
30.82
34.46
33.36
21.38
5.73%
2.29%
25
25.42
Buyback yield%
16.21
17.48
18.12
20.77
21.70
22.35
23.24
23.00
22.35
24.12
2.52
23.00
22.03
70
0.521
D/E ratiox
2.283
2.370
2.792
3.003
2.970
2.893
3.004
3.628
4.019
4.397
0.794
3.628
2.986
15
0.628
Enterprise value¥B
2.556
2.613
3.105
3.266
3.538
3.412
4.029
3.958
4.515
4.675
1.715
5.73%
5.95%
82
1,869
LT debt¥M
652.0
653.4
743.2
727.6
720.9
746.9
780.3
774.6
875.0
920.1
832.5
5.00%
4.00%
46
Revenue
¥1.929B
0.57%
1.00×
Cost of revenue
¥1.255B
0.63%
1.01×
Operating expenses
¥453.2M
0.27%
0.97×
Goodwill & intangibles
20.03%
Spread over hurdle
(4.98%)