5.068
Revenue¥B
3.398
3.585
3.731
3.864
4.093
4.289
4.514
4.678
4.832
4.942
5.486
3.84%
4.05%
26
2.25
Revenue growth%
6.13
3.75
6.49
6.57
7.34
5.90
8.26
6.78
6.23
4.20
28.98
6.23
6.36
70
26.58
Gross margin%
27.27
28.17
26.65
24.80
24.15
27.12
24.38
22.07
21.65
23.24
28.77
23.24
24.59
37
16.51
Operating margin%
24.49
23.97
23.56
22.40
21.69
22.36
20.65
20.45
20.97
22.86
21.95
20.97
22.38
51
11.06
Net margin%
20.90
23.59
22.75
23.73
24.81
25.19
25.93
26.94
25.61
23.22
29.57
25.61
24.27
17
13.77
P/E ratio (avg)x
10.59
9.684
8.495
9.297
8.297
7.911
8.572
7.772
7.828
8.498
36.04
7.911
8.496
86
14.70
EV/EBITx
8.065
7.378
8.056
8.707
8.462
7.973
8.608
9.090
9.610
9.356
33.00
9.090
8.535
30
19.32
FCF yield (avg)%
13.07
13.68
12.50
9.86
11.14
8.65
7.68
8.92
6.33
8.50
3.30
8.50
9.39
50
26.61
FCF margin%
5.82
6.15
8.47
8.28
7.26
10.16
10.33
10.88
9.57
8.38
5.75
10.16
8.43
30
0.622
FCF / Net incomex
1.658
1.592
1.703
1.936
1.776
1.901
2.163
2.120
2.291
2.168
1.466
2.163
1.919
66
20.65
ROIC%
6.40
4.80
2.13
4.73
7.12
4.40
6.03
5.49
6.65
8.20
2.42
6.03
5.76
81
20.84
Return on equity%
2.28
3.19
1.98
1.59
2.50
2.16
2.60
0.40
1.14
0.40
8.74
1.14
2.07
6
28.01
Return on assets%
7.34
9.96
8.60
7.50
7.65
8.64
10.65
9.81
8.91
10.17
20.86
9.81
8.77
13
69.15
EPS¥
68.47
79.29
87.37
87.92
93.67
110.20
116.17
115.99
122.35
134.22
72.86
7.46%
6.46%
—
3.71
EPS growth%
13.19
16.02
15.18
14.28
15.10
15.05
13.73
16.12
15.32
12.39
20.23
15.05
15.07
81
61.51
Bookvalue per sh¥
72.85
72.95
71.74
82.55
83.96
87.06
89.07
94.56
99.49
100.48
75.55
3.66%
4.59%
—
68.85
FCF per share¥
57.18
53.44
57.90
61.80
56.22
50.55
48.45
45.73
43.78
40.63
48.23
(6.29%)
(4.34%)
—
78.41
Dividend per sh¥
52.93
51.72
55.07
61.08
61.22
57.49
55.01
60.13
60.41
68.71
47.34
2.33%
2.95%
—
23.72
Div yield (avg)%
8.37
8.44
5.73
7.34
7.77
5.97
5.30
6.44
3.92
4.97
14.74
5.30
6.21
77
29.54
Payout ratio%
13.35
12.14
12.34
11.43
8.46
6.97
9.70
8.05
10.22
11.87
12.50
9.70
10.83
66
58.29
Shares (diluted)M
50.08
45.54
43.57
43.50
40.52
44.16
44.74
40.29
38.35
40.37
60.70
(0.07%)
(2.08%)
21
9.91
Buyback yield%
23.43
26.34
28.00
26.05
27.15
29.80
28.36
28.13
30.48
30.78
11.81
29.80
28.07
69
1.034
D/E ratiox
1.046
1.075
1.144
1.250
1.460
1.718
1.809
2.023
2.345
2.423
1.786
2.023
1.589
73
5.896
Enterprise value¥B
5.274
5.522
6.198
6.599
7.027
7.993
8.827
9.184
8.715
10.04
5.122
7.39%
6.59%
31
4.754
LT debt¥B
1.031
1.132
1.149
1.003
0.906
0.973
1.062
1.156
1.160
1.234
2.272
6.39%
1.50%
16
Revenue
¥4.942B
4.05%
1.00×
Cost of revenue
¥2.854B
3.99%
0.99×
Operating expenses
¥606.8M
4.67%
1.06×
Spread over hurdle
24.68%