0.754
Revenue¥B
1.070
1.120
1.155
1.194
1.281
1.350
1.420
1.520
1.593
1.643
0.800
5.11%
4.68%
29
3.84
Revenue growth%
14.44
13.21
14.85
13.73
15.68
15.79
18.09
16.19
15.52
16.92
21.47
16.19
15.60
43
9.74
Gross margin%
11.79
13.92
12.85
10.31
8.29
7.85
5.57
5.10
5.05
4.20
4.01
5.10
8.07
64
4.47
Operating margin%
2.20
4.07
4.67
5.83
7.08
7.83
8.14
6.50
7.26
6.34
15.72
7.26
6.42
17
14.96
Net margin%
25.34
26.10
28.79
26.28
28.38
27.86
28.74
31.54
31.61
32.44
22.36
31.54
28.56
66
9.412
P/E ratio (avg)x
15.20
15.70
16.96
16.59
18.17
15.77
16.75
17.16
15.67
17.13
14.67
16.75
16.67
46
33.22
EV/EBITx
29.95
34.93
36.72
42.11
47.85
47.98
47.41
54.16
62.81
71.74
7.325
54.16
47.63
52
24.14
FCF yield (avg)%
6.28
4.69
1.88
2.90
1.41
2.87
2.79
5.61
4.43
1.54
27.09
2.87
2.88
60
26.88
FCF margin%
18.49
19.85
20.99
22.16
20.63
17.66
16.49
17.81
16.76
19.68
5.91
17.66
19.08
47
0.546
FCF / Net incomex
1.529
1.483
1.497
1.630
1.522
1.678
1.560
1.358
1.273
1.268
1.288
1.358
1.510
62
12.44
ROIC%
16.28
17.38
15.87
15.08
12.29
11.30
11.76
14.31
14.88
15.00
28.92
14.31
14.94
71
16.62
Return on equity%
0.40
3.31
3.95
5.97
3.02
4.36
3.01
5.35
6.70
3.79
11.69
4.36
3.87
47
13.77
Return on assets%
12.28
12.12
11.31
11.09
12.15
12.90
12.01
14.82
16.99
18.58
14.09
14.82
12.21
72
18.36
EPS¥
23.25
22.83
24.65
26.75
29.71
30.61
32.14
33.22
34.69
37.42
19.07
4.72%
5.56%
—
19.60
EPS growth%
9.09
7.12
9.40
6.61
8.67
6.87
4.59
6.33
3.87
6.81
22.13
6.33
6.84
10
48.80
Bookvalue per sh¥
26.19
24.61
22.90
25.90
30.10
30.02
31.38
36.40
38.13
38.93
47.27
5.28%
5.44%
—
25.73
FCF per share¥
33.09
34.57
30.81
29.87
27.54
29.07
30.96
32.97
32.82
30.36
32.15
1.97%
(1.24%)
—
57.42
Dividend per sh¥
20.65
19.54
20.24
18.97
18.88
17.17
15.14
16.63
16.14
14.35
13.05
(5.33%)
(4.10%)
—
13.37
Div yield (avg)%
19.70
18.25
20.81
23.58
24.98
23.05
20.72
23.49
25.92
28.44
23.72
23.49
23.27
19
21.93
Payout ratio%
27.22
29.46
31.87
33.34
33.99
33.28
34.06
36.87
38.25
38.20
29.10
36.87
33.66
17
16.86
Shares (diluted)M
20.32
20.47
20.03
19.15
21.26
24.16
23.29
22.43
25.28
25.81
17.73
3.95%
3.66%
74
12.52
Buyback yield%
10.63
12.51
10.93
9.16
6.89
5.19
6.60
7.66
6.04
6.33
23.60
6.33
7.28
46
0.410
D/E ratiox
1.455
1.448
1.572
1.829
2.160
2.218
2.268
2.215
2.335
2.468
1.342
2.268
2.188
82
1.072
Enterprise value¥B
0.924
0.913
0.896
1.046
1.111
1.265
1.405
1.456
1.490
1.441
0.917
5.34%
5.43%
35
894.2
LT debt¥M
748.2
750.9
649.9
552.5
483.2
441.3
373.9
389.1
388.5
406.2
231.7
(3.41%)
(7.23%)
93
Revenue
¥1.643B
4.68%
1.00×
Cost of revenue
¥1.150B
4.68%
1.00×
Operating expenses
¥337.1M
4.12%
0.95×
Cash and investments
16.50%
Spread over hurdle
(4.88%)