1.263
Revenue¥B
1.320
1.306
1.343
1.371
1.364
1.374
1.377
1.417
1.462
1.318
1.579
1.30%
1.36%
48
10.83
Revenue growth%
12.60
10.05
11.71
10.40
12.25
15.19
15.41
15.86
15.47
13.87
2.27
15.41
12.92
38
11.70
Gross margin%
4.31
4.98
5.44
3.36
1.06
0.40
2.09
0.40
2.31
24.04
8.90
1.06
2.84
62
18.38
Operating margin%
24.91
25.32
25.38
25.35
26.43
25.21
25.24
25.64
24.23
24.13
19.13
25.24
25.28
79
3.10
Net margin%
19.00
20.61
22.31
21.49
21.59
22.50
24.93
24.80
27.21
3.31
5.57
24.80
21.95
92
36.65
P/E ratio (avg)x
42.16
46.16
43.40
40.09
38.61
39.53
42.73
46.39
43.19
21.99
15.97
42.73
42.44
20
13.56
EV/EBITx
39.28
37.66
40.98
40.46
45.10
43.52
41.38
38.64
41.36
13.62
18.58
41.38
40.72
70
27.55
FCF yield (avg)%
8.32
6.63
9.12
7.36
6.25
3.69
3.42
3.43
4.03
29.96
14.63
3.69
6.11
58
7.06
FCF margin%
7.55
9.60
12.53
11.76
14.59
17.06
17.41
18.91
17.50
24.00
17.30
17.41
13.56
9
0.132
FCF / Net incomex
0.728
0.801
0.771
0.828
0.886
0.784
0.766
0.680
0.677
0.239
0.532
0.766
0.769
68
4.81
ROIC%
22.32
25.26
23.57
20.73
19.54
18.45
17.91
18.22
19.22
11.73
24.98
18.45
20.13
42
20.55
Return on equity%
21.94
21.64
20.07
20.47
22.50
21.21
23.47
24.62
27.03
22.58
16.54
23.47
21.79
65
20.71
Return on assets%
22.36
23.49
21.73
21.48
20.88
23.30
25.04
26.44
28.88
25.56
3.48
25.04
23.39
53
16.48
EPS¥
48.54
53.19
58.24
60.56
58.41
64.66
62.90
70.93
68.70
18.23
19.73
2.56%
5.02%
—
17.90
EPS growth%
13.18
11.05
11.78
11.23
10.44
8.29
7.34
8.72
7.90
12.33
5.45
8.29
10.75
16
22.06
Bookvalue per sh¥
53.37
51.34
57.63
55.62
63.09
72.50
79.40
85.02
95.25
19.24
20.68
11.36%
5.95%
—
20.84
FCF per share¥
11.29
12.80
12.95
12.25
12.05
13.20
12.97
13.34
14.33
29.75
19.42
3.17%
2.93%
—
47.86
Dividend per sh¥
11.70
10.20
10.19
8.71
7.47
6.91
6.27
6.61
5.87
44.69
48.54
(7.59%)
(7.45%)
—
6.98
Div yield (avg)%
11.66
11.56
10.95
11.92
12.51
15.08
12.54
14.41
15.95
6.89
27.79
14.41
12.52
8
18.92
Payout ratio%
35.97
37.19
37.79
40.41
38.65
40.57
42.91
43.59
42.63
15.74
12.27
42.63
39.53
61
17.75
Shares (diluted)M
26.06
31.04
35.35
41.08
42.84
48.81
50.25
50.85
52.97
17.73
17.56
5.22%
7.00%
33
26.92
Buyback yield%
24.61
26.66
27.78
25.84
24.82
24.58
23.93
25.98
28.81
11.67
2.25
24.82
25.86
24
0.910
D/E ratiox
1.197
1.146
1.016
1.123
1.117
1.198
1.338
1.338
1.469
0.351
1.054
1.338
1.172
30
1.038
Enterprise value¥B
0.817
0.795
0.847
0.968
1.030
1.105
1.051
1.086
1.117
0.380
0.820
2.90%
2.92%
62
793.2
LT debt¥M
239.0
247.4
237.2
219.9
199.7
206.5
211.9
217.7
196.7
502.3
428.7
(2.21%)
(0.93%)
93
Revenue
¥1.462B
1.36%
1.00×
Cost of revenue
¥988.8M
1.45%
1.01×
Operating expenses
¥162.7M
1.76%
1.04×
Spread over hurdle
16.12%