1.328
Revenue¥B
5.495
5.654
5.749
5.896
6.032
6.151
6.410
6.378
6.416
6.683
1.452
2.07%
1.96%
65
9.04
Revenue growth%
0.40
2.80
3.97
2.08
1.18
0.82
0.40
0.40
0.40
0.40
14.18
0.40
0.61
34
23.39
Gross margin%
25.31
23.34
25.18
26.02
27.41
25.41
22.94
22.99
22.97
24.82
13.57
22.99
25.00
78
25.71
Operating margin%
8.85
6.57
7.86
6.16
5.41
3.99
6.33
6.09
4.17
3.00
29.68
4.17
6.12
46
2.40
Net margin%
11.23
9.10
7.93
10.78
9.41
10.34
7.89
8.89
9.92
7.95
23.93
8.89
9.26
54
15.79
P/E ratio (avg)x
6.465
7.506
8.699
8.743
9.787
11.44
10.65
11.05
10.93
12.66
13.95
11.05
10.22
48
29.31
EV/EBITx
28.59
30.00
30.96
30.81
26.38
25.93
23.23
21.75
22.52
23.25
37.95
23.23
26.16
89
22.93
FCF yield (avg)%
16.13
15.72
15.43
15.02
16.49
17.67
18.44
18.34
20.73
20.70
18.08
18.44
17.08
94
16.81
FCF margin%
4.61
2.94
2.96
3.80
3.92
6.20
7.77
8.06
7.91
6.38
23.38
7.77
5.40
85
0.754
FCF / Net incomex
1.268
1.376
1.224
1.280
1.339
1.451
1.449
1.389
1.496
1.516
1.370
1.451
1.383
5
22.98
ROIC%
14.67
16.30
13.78
12.01
13.73
16.47
16.50
13.90
12.27
9.45
18.79
13.90
13.84
38
22.54
Return on equity%
10.77
8.98
6.39
3.63
1.57
1.67
4.05
6.60
5.42
3.40
15.01
4.05
4.74
69
29.99
Return on assets%
12.07
13.88
11.99
11.57
10.71
12.33
11.97
9.51
8.27
5.96
21.91
9.51
11.77
8
42.86
EPS¥
33.74
37.52
44.76
52.12
53.02
52.93
59.01
64.02
62.66
60.72
45.95
2.75%
5.79%
—
23.70
EPS growth%
9.14
8.72
11.63
14.51
17.34
15.72
13.36
15.76
15.11
14.11
9.58
15.11
14.31
35
41.81
Bookvalue per sh¥
20.99
21.15
19.77
20.55
19.46
20.62
20.88
19.34
20.63
18.22
37.67
(1.31%)
(1.56%)
—
19.60
FCF per share¥
25.15
25.45
23.77
25.28
25.62
27.76
26.23
29.26
31.30
32.54
22.99
4.90%
1.46%
—
10.13
Dividend per sh¥
33.72
32.77
37.06
39.14
41.63
42.59
39.83
46.55
44.04
46.69
22.08
2.32%
4.69%
—
20.74
Div yield (avg)%
16.92
18.09
20.78
18.50
17.46
14.58
14.52
11.97
14.52
17.11
5.50
14.52
17.02
94
14.18
Payout ratio%
8.88
8.84
10.75
8.47
7.60
6.14
4.42
6.41
8.24
10.47
7.00
6.41
8.35
23
38.72
Shares (diluted)M
57.75
56.64
54.06
62.25
70.19
76.81
80.47
83.10
87.11
99.37
39.52
7.20%
6.41%
68
10.47
Buyback yield%
13.66
15.87
14.86
13.74
12.23
11.58
10.71
13.47
10.66
11.46
6.50
11.46
12.85
62
0.581
D/E ratiox
1.163
1.210
1.134
1.019
0.985
1.039
1.125
1.229
1.303
1.202
1.111
1.202
1.148
11
2.152
Enterprise value¥B
3.030
3.205
3.309
3.460
3.225
3.480
3.309
3.591
3.630
3.509
4.152
1.70%
2.15%
81
1.140
LT debt¥B
4.266
4.125
4.246
3.896
4.132
3.813
3.807
3.932
4.037
3.638
1.073
(2.52%)
(2.80%)
63
Revenue
¥6.683B
1.96%
1.00×
Cost of revenue
¥4.678B
1.96%
1.00×
Operating expenses
¥850.0M
2.23%
1.03×
Spread over hurdle
46.96%