0.245
Revenue¥B
1.537
1.530
1.561
1.535
1.522
1.490
1.505
1.477
1.469
1.479
0.256
(0.58%)
(0.54%)
86
9.48
Revenue growth%
10.07
11.31
9.85
11.83
11.64
14.24
14.47
16.51
18.00
17.42
15.25
16.51
13.04
88
27.10
Gross margin%
24.45
23.39
25.30
28.12
25.21
27.97
27.14
29.27
29.49
32.38
26.74
29.27
27.55
68
9.73
Operating margin%
16.28
13.87
16.02
16.20
13.95
11.06
12.63
11.38
11.14
13.18
12.72
11.38
13.52
36
20.38
Net margin%
11.16
10.13
7.24
8.34
8.70
11.67
8.91
10.80
9.73
7.17
4.65
9.73
9.32
47
14.77
P/E ratio (avg)x
7.580
7.219
8.419
8.973
8.886
10.41
9.945
11.48
11.14
11.34
32.10
11.14
9.459
54
32.33
EV/EBITx
18.43
19.66
22.42
24.89
26.31
25.28
26.96
26.77
27.40
31.42
14.54
26.96
25.79
70
16.37
FCF yield (avg)%
29.96
28.78
27.34
27.26
27.31
24.49
26.17
26.83
24.01
22.99
3.12
24.49
27.04
31
22.45
FCF margin%
3.52
3.01
0.40
0.40
2.40
2.60
1.79
0.40
1.79
0.40
6.08
1.79
1.79
22
1.150
FCF / Net incomex
0.870
0.852
0.851
0.968
0.885
0.921
0.893
0.843
0.864
0.943
1.650
0.893
0.878
62
23.78
ROIC%
13.91
11.23
10.70
8.54
9.42
9.36
8.82
9.50
9.51
10.02
26.71
9.50
9.51
25
16.63
Return on equity%
5.66
7.37
10.17
8.10
6.31
8.31
8.80
8.97
6.80
8.30
12.15
8.31
8.20
75
10.64
Return on assets%
4.03
6.42
9.42
11.99
13.51
12.87
12.02
14.19
12.57
14.28
24.12
12.87
12.29
88
109.67
EPS¥
250.88
268.19
286.94
284.39
271.75
295.75
299.02
318.50
363.74
367.02
118.45
6.19%
5.06%
—
17.41
EPS growth%
9.25
9.72
10.47
10.84
13.49
13.69
15.31
15.86
16.89
15.77
11.66
15.77
13.59
48
68.70
Bookvalue per sh¥
245.05
249.91
288.45
289.70
317.56
326.53
319.92
353.93
375.34
390.22
165.74
4.21%
6.32%
—
188.30
FCF per share¥
230.18
222.31
211.02
202.66
198.41
224.61
244.47
243.84
239.97
232.34
108.23
3.21%
0.76%
—
195.23
Dividend per sh¥
73.52
65.81
66.65
58.44
53.59
52.89
50.63
49.97
45.14
44.97
66.86
(3.45%)
(6.00%)
—
5.44
Div yield (avg)%
12.70
14.45
13.29
14.26
17.18
14.96
14.35
12.65
10.13
9.16
13.55
12.65
13.77
94
7.16
Payout ratio%
7.32
6.66
8.32
9.41
12.17
12.82
10.55
9.92
8.10
9.76
7.44
9.92
9.59
51
12.78
Shares (diluted)M
22.06
24.85
26.92
26.01
27.97
31.20
33.46
38.30
36.11
35.32
12.50
4.77%
6.28%
66
17.31
Buyback yield%
11.82
9.77
9.75
11.73
10.88
11.55
13.22
16.06
15.00
17.91
21.01
15.00
11.78
42
0.315
D/E ratiox
1.129
1.249
1.311
1.331
1.293
1.344
1.381
1.580
1.566
1.486
0.410
1.486
1.337
69
1.611
Enterprise value¥B
2.543
2.633
3.194
3.209
3.186
3.844
4.514
5.498
6.355
6.313
1.385
14.66%
10.96%
93
389.3
LT debt¥M
178.9
195.7
206.3
234.4
266.9
260.7
269.9
306.2
333.1
334.6
886.3
4.63%
6.89%
19
Revenue
¥1.479B
(0.54%)
1.00×
Cost of revenue
¥839.6M
(0.64%)
0.99×
Operating expenses
¥232.7M
(0.49%)
1.00×
Goodwill & intangibles
15.46%
Return on capital
123.33%
Spread over hurdle
117.01%