1.174
Revenue¥B
1.355
1.412
1.492
1.578
1.666
1.726
1.791
1.888
1.956
2.051
1.260
4.24%
4.54%
31
13.37
Revenue growth%
11.18
13.13
14.87
13.62
13.96
13.67
13.26
14.39
15.10
12.21
24.24
13.67
13.65
79
28.17
Gross margin%
16.68
18.05
19.64
20.71
20.83
19.70
18.34
20.37
19.01
20.90
13.49
19.70
19.67
78
5.50
Operating margin%
7.39
7.90
9.48
7.97
10.49
10.01
10.96
10.83
10.80
9.54
5.46
10.80
9.77
53
24.09
Net margin%
2.22
2.69
0.56
0.40
0.40
0.40
1.25
0.90
2.72
4.74
18.77
1.25
1.07
13
28.33
P/E ratio (avg)x
40.15
36.96
36.74
35.46
37.23
36.02
39.38
39.67
38.42
37.80
32.74
38.42
37.51
81
23.38
EV/EBITx
26.77
25.45
28.07
26.42
29.12
32.87
30.41
31.47
35.82
37.42
23.60
32.87
29.77
29
12.10
FCF yield (avg)%
30.35
31.44
28.94
31.16
31.43
28.64
27.29
30.01
28.15
27.18
20.72
28.15
29.47
83
4.15
FCF margin%
18.32
17.38
18.60
16.62
16.12
13.52
15.54
18.50
16.98
14.06
21.61
15.54
16.80
89
0.510
FCF / Net incomex
0.696
0.664
0.625
0.600
0.662
0.751
0.837
0.881
0.930
0.993
0.230
0.881
0.724
41
5.04
ROIC%
26.57
23.88
22.41
22.76
23.27
23.71
22.48
20.73
18.92
18.33
3.39
20.73
22.62
65
3.42
Return on equity%
8.40
10.18
12.96
12.19
14.39
14.59
14.76
15.09
17.96
20.72
26.96
15.09
14.49
23
11.14
Return on assets%
31.47
32.12
32.96
33.86
35.47
34.12
34.22
31.86
34.35
33.05
8.48
34.12
33.45
49
94.97
EPS¥
66.71
73.81
78.17
73.30
79.07
80.03
74.91
69.78
66.67
74.40
100.35
(1.21%)
0.22%
—
7.10
EPS growth%
11.56
10.93
9.75
8.27
9.80
10.03
8.85
8.01
8.97
6.36
9.11
8.85
9.36
50
131.20
Bookvalue per sh¥
281.46
311.42
317.36
323.28
342.93
332.09
371.37
388.52
441.04
433.33
221.02
4.79%
5.55%
—
256.21
FCF per share¥
188.33
200.18
235.51
236.67
262.02
264.37
299.79
295.84
326.17
323.97
81.99
4.34%
7.20%
—
158.48
Dividend per sh¥
113.69
118.86
129.32
138.33
132.34
142.33
134.50
145.64
142.36
143.25
240.83
1.60%
1.03%
—
13.89
Div yield (avg)%
25.05
27.81
29.05
30.75
27.78
24.91
27.69
26.93
25.51
27.80
13.93
26.93
27.74
77
5.63
Payout ratio%
4.76
7.69
9.69
9.89
12.39
10.71
9.63
7.22
4.44
4.84
26.06
7.22
8.66
19
10.95
Shares (diluted)M
9.076
9.800
9.191
7.833
7.882
7.404
7.541
7.753
8.249
7.808
11.02
(0.19%)
(2.32%)
30
6.51
Buyback yield%
33.60
34.06
32.42
34.23
35.74
34.03
31.87
30.57
33.54
36.12
14.87
33.54
33.81
15
1.484
D/E ratiox
0.809
0.870
0.861
0.957
0.984
0.904
0.952
1.056
1.191
1.082
0.446
1.056
0.955
84
1.236
Enterprise value¥B
1.578
1.555
1.798
1.959
1.944
1.894
1.960
2.305
2.722
2.841
0.569
7.88%
6.11%
94
0.892
LT debt¥B
1.186
1.269
1.265
1.307
1.308
1.255
1.145
1.212
1.223
1.279
0.365
(0.45%)
0.82%
94
Revenue
¥2.051B
4.54%
1.00×
Cost of revenue
¥1.285B
4.59%
1.00×
Operating expenses
¥454.4M
4.59%
1.00×
Return on capital
102.68%
Spread over hurdle
95.95%