0.498
Revenue¥B
0.591
0.639
0.671
0.712
0.758
0.793
0.850
0.908
0.940
1.007
0.540
5.85%
6.00%
61
19.68
Revenue growth%
20.43
22.98
22.05
22.73
20.33
18.54
18.14
15.69
18.47
19.07
19.54
18.47
19.70
30
13.78
Gross margin%
22.05
23.30
24.58
24.32
23.29
21.25
21.71
20.10
19.44
19.61
20.93
20.10
21.88
57
25.33
Operating margin%
19.40
22.38
23.15
23.73
23.22
20.60
20.89
22.90
25.47
27.50
5.72
22.90
23.02
68
11.26
Net margin%
25.73
27.90
29.87
28.53
29.99
28.75
30.74
29.81
29.28
31.91
16.82
29.81
29.55
45
35.46
P/E ratio (avg)x
24.63
26.59
24.02
24.82
23.81
26.77
25.65
27.85
25.71
26.37
28.30
26.37
25.68
49
24.06
EV/EBITx
25.41
24.95
24.26
26.54
25.31
23.72
23.50
24.49
25.32
25.94
30.11
24.49
25.13
40
21.98
FCF yield (avg)%
5.78
3.58
3.84
5.33
3.05
5.85
5.21
4.37
5.97
8.21
22.20
5.85
5.27
56
5.40
FCF margin%
16.18
16.85
18.97
19.96
17.69
16.60
15.07
12.94
11.38
12.76
10.82
12.94
16.39
77
1.229
FCF / Net incomex
1.249
1.410
1.323
1.506
1.431
1.671
1.885
1.819
1.750
1.900
0.387
1.819
1.589
41
25.08
ROIC%
29.43
30.00
29.01
31.43
31.27
32.61
34.64
34.84
36.01
34.03
23.17
34.64
32.02
46
20.00
Return on equity%
21.44
20.76
20.57
19.37
20.55
20.79
20.65
22.28
24.95
27.04
25.48
22.28
20.77
69
12.35
Return on assets%
20.16
18.59
18.62
18.70
18.47
19.36
20.65
22.88
25.79
25.69
22.96
22.88
19.76
48
67.25
EPS¥
57.21
52.86
57.05
54.46
54.96
56.89
50.15
53.54
52.05
50.25
73.07
(1.78%)
(0.77%)
—
23.89
EPS growth%
10.45
9.70
6.97
8.79
7.76
9.06
6.17
6.45
3.93
2.26
28.47
6.17
7.36
85
162.44
Bookvalue per sh¥
101.41
96.23
84.10
77.98
77.73
80.06
84.25
91.59
94.58
83.25
38.89
1.38%
(1.48%)
—
148.04
FCF per share¥
254.54
267.97
296.57
295.53
329.43
308.28
313.18
312.88
334.56
337.18
178.72
0.47%
3.13%
—
57.82
Dividend per sh¥
53.02
61.06
66.26
73.16
80.22
86.17
96.88
114.37
135.57
163.11
64.08
15.25%
11.70%
—
10.29
Div yield (avg)%
20.08
21.73
22.65
20.12
20.07
18.08
19.92
17.30
16.37
15.65
4.34
17.30
20.00
78
14.29
Payout ratio%
7.60
7.47
6.11
7.76
9.42
9.84
11.44
8.98
6.22
4.32
2.52
8.98
7.68
53
2.121
Shares (diluted)M
1.746
1.663
1.447
1.468
1.396
1.236
1.349
1.253
1.314
1.352
2.102
(0.64%)
(3.18%)
64
28.70
Buyback yield%
21.37
20.26
19.47
22.07
22.49
22.95
22.46
21.88
22.00
19.03
7.26
22.00
21.94
53
0.557
D/E ratiox
0.439
0.441
0.533
0.560
0.569
0.662
0.692
0.816
0.970
1.134
0.188
0.816
0.616
50
1,030
Enterprise value¥M
226.5
220.3
236.7
261.8
269.2
294.2
311.5
353.9
408.8
452.6
819.6
10.95%
7.91%
9
861.6
LT debt¥M
789.3
840.4
820.1
768.9
866.9
833.6
777.9
854.4
845.4
949.9
939.9
1.84%
3.13%
64
Revenue
¥1.007B
6.00%
1.00×
Cost of revenue
¥595.2M
6.20%
1.02×
Operating expenses
¥209.4M
5.70%
0.97×
Spread over hurdle
13.83%