1.849
Revenue¥B
2.119
2.146
2.131
2.173
2.161
2.136
2.107
2.100
2.142
2.104
2.029
(0.54%)
(0.21%)
53
17.78
Revenue growth%
11.80
14.60
13.20
15.98
18.00
20.37
17.69
19.33
21.09
21.37
24.70
20.37
17.84
95
29.42
Gross margin%
25.13
23.44
20.54
20.98
20.91
20.03
19.31
17.66
16.57
18.68
21.26
18.68
20.28
59
8.94
Operating margin%
11.84
11.45
14.15
13.15
14.45
12.42
9.63
11.39
10.75
12.74
25.53
11.39
12.13
46
28.73
Net margin%
14.01
14.28
14.81
12.96
12.21
10.37
12.28
10.10
7.45
6.74
18.63
10.10
12.24
67
32.05
P/E ratio (avg)x
54.37
59.48
61.68
58.86
60.28
60.44
65.16
60.17
63.46
73.21
10.23
63.46
60.36
59
15.15
EV/EBITx
32.13
34.08
33.85
28.59
30.24
26.95
26.83
25.95
22.88
24.15
36.02
25.95
27.77
36
17.69
FCF yield (avg)%
7.79
8.39
5.97
8.58
11.42
10.52
12.63
12.39
14.73
15.24
29.27
12.63
10.97
32
23.05
FCF margin%
7.11
6.88
6.96
7.62
7.99
8.16
8.82
8.62
10.72
12.90
2.67
8.82
8.08
5
1.725
FCF / Net incomex
2.346
2.615
2.555
2.546
2.900
2.983
3.382
3.791
3.788
4.037
0.221
3.788
2.942
5
26.78
ROIC%
20.10
21.98
22.24
22.01
19.37
17.61
15.37
14.83
13.84
12.23
19.16
14.83
18.49
55
5.12
Return on equity%
10.47
7.89
10.52
13.01
14.08
16.24
15.13
14.70
15.87
14.85
22.01
15.13
14.39
62
13.87
Return on assets%
13.07
14.07
15.65
14.15
17.03
19.12
16.48
17.58
14.67
16.93
9.51
16.93
16.07
94
49.56
EPS¥
60.12
58.38
65.73
67.88
70.62
68.15
61.66
70.36
72.56
80.54
52.65
2.66%
3.90%
—
3.01
EPS growth%
23.02
25.45
23.18
23.91
24.45
22.83
24.95
23.57
20.58
19.01
19.80
22.83
23.38
18
90.87
Bookvalue per sh¥
115.43
126.42
134.71
139.25
141.90
132.83
132.11
122.64
128.21
133.73
44.75
(1.18%)
1.86%
—
62.18
FCF per share¥
73.74
78.82
80.46
82.45
87.48
80.79
82.96
94.24
89.19
100.26
23.85
2.77%
4.25%
—
46.68
Dividend per sh¥
91.97
96.73
90.16
99.42
96.98
91.21
82.51
81.62
91.11
81.50
76.67
(3.42%)
(1.42%)
—
10.43
Div yield (avg)%
31.87
33.36
35.81
34.36
33.25
32.58
34.63
37.24
36.86
38.21
5.19
36.86
34.49
6
15.45
Payout ratio%
3.35
2.04
1.48
4.04
5.89
6.92
9.11
10.31
10.00
10.11
29.08
10.00
6.41
54
16.84
Shares (diluted)M
25.08
25.93
29.01
30.97
32.75
35.05
37.03
41.43
41.12
47.72
16.89
7.82%
8.33%
11
15.89
Buyback yield%
19.73
18.61
16.78
14.66
12.45
9.66
12.60
12.07
12.06
11.02
11.16
12.06
12.53
81
0.358
D/E ratiox
0.742
0.799
0.784
0.728
0.738
0.705
0.791
0.861
0.884
0.960
0.970
0.861
0.788
58
0.888
Enterprise value¥B
1.545
1.641
1.632
1.709
1.838
2.079
2.279
2.634
2.528
2.549
1.876
6.76%
6.30%
23
823.2
LT debt¥M
339.3
338.2
315.1
318.0
295.8
315.5
323.1
289.5
326.8
352.9
871.9
3.59%
(0.46%)
88
Revenue
¥2.104B
(0.21%)
1.00×
Cost of revenue
¥1.270B
(0.27%)
0.99×
Operating expenses
¥477.7M
(0.04%)
1.02×
Goodwill & intangibles
16.24%
Spread over hurdle
58.89%