2.443
Revenue¥B
2.846
2.908
2.897
3.018
3.069
3.090
3.115
3.234
3.333
3.446
2.531
2.34%
2.21%
41
19.98
Revenue growth%
15.18
15.20
18.14
17.99
20.77
20.75
18.93
18.67
16.22
15.39
16.45
18.67
18.07
23
7.32
Gross margin%
10.97
11.20
11.03
12.00
9.12
9.06
10.88
12.63
14.17
14.13
27.67
12.63
11.11
55
22.59
Operating margin%
19.38
19.09
20.21
21.82
20.49
19.20
19.80
21.76
21.01
23.39
11.79
21.01
20.35
27
9.98
Net margin%
22.30
20.59
20.01
20.77
19.57
20.55
22.37
23.75
24.74
22.70
4.56
22.70
21.53
76
25.28
P/E ratio (avg)x
31.84
32.55
37.51
38.45
36.83
36.77
34.60
39.85
42.33
40.47
35.72
39.85
37.17
30
7.690
EV/EBITx
5.710
4.997
4.965
5.327
5.133
4.919
5.005
5.195
5.354
5.074
26.80
5.074
5.104
71
20.58
FCF yield (avg)%
8.46
10.22
10.40
8.49
8.39
7.87
8.52
7.06
5.42
7.60
8.63
7.60
8.43
45
20.45
FCF margin%
8.19
6.77
5.13
5.13
5.78
7.18
9.72
10.62
10.38
12.58
11.98
10.38
7.68
82
1.674
FCF / Net incomex
1.904
1.914
2.048
1.890
1.725
1.661
1.811
1.639
1.784
1.575
1.414
1.661
1.798
23
16.35
ROIC%
17.89
16.24
16.13
16.40
13.85
12.11
13.22
13.42
14.99
12.82
17.27
13.22
14.42
88
2.11
Return on equity%
4.70
7.68
6.73
7.94
9.13
12.06
11.62
11.15
12.86
15.06
21.51
12.06
10.14
78
15.39
Return on assets%
19.13
19.05
16.24
13.65
14.27
16.93
19.84
17.67
18.15
18.62
12.80
18.15
17.91
80
29.13
EPS¥
31.02
34.23
37.90
40.40
46.73
46.79
53.67
60.73
67.48
72.12
32.57
9.07%
8.83%
—
8.25
EPS growth%
16.21
17.98
15.11
14.32
12.68
14.13
16.78
17.97
18.13
17.93
26.95
17.93
16.49
83
38.91
Bookvalue per sh¥
46.11
44.84
43.94
41.88
44.68
43.70
43.24
49.41
48.64
52.92
46.04
3.44%
1.36%
—
74.85
FCF per share¥
57.50
57.53
54.82
54.16
63.41
64.60
72.74
77.60
75.02
87.28
14.70
6.60%
4.76%
—
43.52
Dividend per sh¥
10.46
11.01
9.95
10.10
9.22
9.53
9.08
8.89
9.57
8.81
83.85
(0.89%)
(2.01%)
—
15.87
Div yield (avg)%
20.26
19.07
19.29
20.80
18.01
16.77
15.81
17.86
18.00
18.06
18.39
17.86
18.04
56
11.86
Payout ratio%
36.14
38.27
38.18
37.55
39.32
41.55
39.81
38.19
37.38
40.07
4.36
39.81
38.23
38
12.60
Shares (diluted)M
12.75
13.07
11.30
11.26
9.997
10.70
11.39
11.61
11.09
9.849
13.05
(0.30%)
(1.77%)
11
16.67
Buyback yield%
35.22
32.83
31.76
34.65
35.73
35.57
36.56
34.54
33.35
31.58
17.10
34.54
34.60
86
1.080
D/E ratiox
1.397
1.342
1.420
1.242
1.072
0.929
0.846
0.906
0.892
0.884
0.851
0.892
1.000
84
2.414
Enterprise value¥B
1.741
1.752
1.793
1.723
2.032
2.073
1.999
2.073
2.097
2.312
0.589
2.62%
3.78%
69
1,464
LT debt¥M
697.9
741.8
773.5
775.8
727.2
760.5
867.5
827.8
787.3
900.8
693.5
4.37%
2.74%
87
Revenue
¥3.446B
2.21%
1.00×
Cost of revenue
¥2.155B
2.27%
1.01×
Operating expenses
¥749.4M
1.47%
0.93×
Spread over hurdle
12.14%