0.467
Revenue¥B
1.361
1.351
1.377
1.380
1.384
1.377
1.399
1.428
1.479
1.490
0.514
1.49%
1.06%
53
13.81
Revenue growth%
14.86
12.33
10.45
8.37
6.03
3.16
1.57
1.36
3.50
4.47
22.44
3.16
5.25
69
25.31
Gross margin%
10.18
10.92
8.72
9.74
11.72
9.29
9.88
11.60
14.57
15.00
4.02
11.60
10.55
10
5.31
Operating margin%
20.19
19.85
17.17
16.03
18.90
19.48
20.95
20.37
23.05
21.52
11.07
20.95
20.02
70
18.61
Net margin%
23.12
23.82
25.67
25.03
27.97
28.76
29.87
26.90
26.13
24.11
2.64
26.90
25.90
92
17.84
P/E ratio (avg)x
10.94
11.69
12.76
13.69
12.68
14.30
13.09
13.17
13.80
14.80
23.40
13.80
13.13
18
13.54
EV/EBITx
29.39
28.41
32.36
37.35
38.71
42.14
45.37
47.59
47.57
45.03
17.06
45.37
40.42
59
15.44
FCF yield (avg)%
19.91
21.49
22.54
21.74
19.74
22.56
21.19
19.24
18.70
18.23
29.27
19.24
20.55
60
4.61
FCF margin%
14.58
17.57
17.46
19.50
17.32
16.26
14.59
16.89
15.88
15.48
16.44
15.88
16.58
66
0.133
FCF / Net incomex
1.429
1.542
1.353
1.411
1.394
1.248
1.231
1.273
1.401
1.259
1.168
1.259
1.374
62
17.95
ROIC%
28.80
27.20
28.81
28.31
30.85
33.06
35.27
34.37
34.28
31.89
17.81
34.28
31.37
61
6.29
Return on equity%
3.44
5.43
4.93
3.88
5.73
4.65
4.17
3.25
3.93
6.75
23.89
4.17
4.41
52
24.99
Return on assets%
29.11
29.43
30.09
30.58
29.14
27.69
29.16
27.24
29.85
30.05
9.04
29.16
29.29
77
22.98
EPS¥
22.59
24.26
28.45
30.62
30.95
29.22
32.69
36.72
37.09
37.80
25.00
4.08%
5.09%
—
25.84
EPS growth%
5.93
3.90
1.39
0.40
1.09
0.40
0.40
2.22
3.69
2.96
22.54
2.22
1.80
67
36.35
Bookvalue per sh¥
29.75
32.51
35.52
41.08
38.78
45.11
43.73
49.88
49.89
57.22
35.94
8.09%
6.22%
—
14.03
FCF per share¥
47.37
45.02
41.60
46.85
43.76
42.72
40.86
41.68
43.09
47.89
26.28
1.82%
1.37%
—
14.80
Dividend per sh¥
29.57
25.70
23.34
24.70
26.84
26.30
26.91
23.12
24.68
21.56
10.91
(4.29%)
(2.96%)
—
25.00
Div yield (avg)%
10.10
7.40
10.14
11.14
11.73
11.48
10.33
8.19
10.28
10.38
18.37
10.33
10.30
33
28.49
Payout ratio%
3.29
2.53
5.03
6.44
6.07
5.70
4.26
3.96
5.78
7.48
23.37
5.70
5.37
42
9.568
Shares (diluted)M
10.44
10.32
10.94
11.29
10.89
10.76
11.62
10.21
11.09
9.729
9.872
(2.23%)
(1.39%)
21
14.51
Buyback yield%
14.25
17.12
19.98
20.82
21.30
19.11
18.17
16.37
13.70
12.47
29.57
16.37
17.65
73
0.756
D/E ratiox
1.131
1.197
1.130
1.224
1.247
1.361
1.521
1.612
1.496
1.317
0.803
1.496
1.282
32
1.222
Enterprise value¥B
2.890
2.946
3.121
3.691
4.315
4.250
4.133
4.039
4.325
5.010
0.838
3.03%
6.20%
29
1.594
LT debt¥B
1.444
1.659
1.637
1.585
1.455
1.612
1.498
1.443
1.493
1.457
0.148
0.03%
(0.52%)
63
Revenue
¥1.490B
1.06%
1.00×
Cost of revenue
¥1.043B
1.06%
1.00×
Operating expenses
¥168.6M
1.62%
1.06×
Spread over hurdle
(5.78%)