1.658
Revenue¥B
1.928
1.897
1.881
1.848
1.864
1.856
1.867
1.887
1.919
1.895
1.772
0.33%
(0.24%)
40
9.83
Revenue growth%
20.95
21.81
21.18
20.48
20.89
20.03
21.79
23.35
24.74
26.24
28.34
23.35
21.48
60
25.81
Gross margin%
14.65
15.14
13.94
15.61
16.36
15.24
13.08
13.13
13.55
11.16
9.25
13.13
14.29
59
27.93
Operating margin%
3.72
1.33
1.29
0.40
2.37
5.03
2.74
0.72
0.40
0.40
11.98
0.72
1.31
48
14.38
Net margin%
7.15
8.18
8.81
7.41
7.08
5.47
7.11
4.58
6.05
6.47
29.10
6.05
7.10
74
21.00
P/E ratio (avg)x
32.43
32.88
34.24
37.93
37.81
39.73
44.73
51.06
49.83
50.43
11.83
49.83
38.83
12
21.51
EV/EBITx
24.72
24.60
28.15
29.11
29.89
34.65
33.79
39.17
41.15
38.79
23.72
38.79
31.84
90
7.88
FCF yield (avg)%
8.49
7.68
6.92
7.09
8.09
11.07
9.13
11.71
10.51
7.51
17.36
10.51
8.29
78
2.41
FCF margin%
14.04
12.10
10.40
13.33
11.41
13.38
11.36
11.35
13.32
14.56
12.64
13.32
12.71
35
0.328
FCF / Net incomex
0.112
0.124
0.115
0.116
0.119
0.116
0.124
0.111
0.104
0.109
1.448
0.111
0.115
33
2.21
ROIC%
24.72
25.03
27.84
27.12
25.07
22.08
23.35
25.92
27.97
28.17
13.64
25.92
25.50
64
17.96
Return on equity%
7.79
8.44
7.00
8.50
11.46
14.12
14.37
11.52
8.63
7.02
15.11
11.52
8.57
59
17.17
Return on assets%
7.05
9.99
8.91
10.66
8.74
8.31
5.74
5.55
7.86
10.78
26.39
7.86
8.53
86
40.95
EPS¥
71.40
79.54
91.22
102.80
118.27
131.90
133.35
134.29
144.26
149.24
43.61
4.76%
9.20%
—
14.42
EPS growth%
2.55
0.40
0.69
2.90
4.72
6.50
7.63
8.67
6.80
9.31
28.86
7.63
5.61
88
43.24
Bookvalue per sh¥
42.35
41.83
39.04
44.28
47.19
46.68
49.92
54.76
58.93
54.31
48.46
2.85%
3.30%
—
44.94
FCF per share¥
91.55
90.73
92.18
101.66
120.44
140.43
161.64
153.95
154.77
166.04
52.90
6.63%
6.86%
—
70.09
Dividend per sh¥
54.89
52.43
59.67
64.94
64.54
75.52
86.55
95.22
100.08
100.99
45.68
9.37%
6.62%
—
21.53
Div yield (avg)%
16.12
14.50
17.46
18.04
18.72
17.21
16.79
19.14
21.98
19.15
2.09
19.14
17.75
41
8.14
Payout ratio%
10.87
10.17
9.11
11.34
9.63
12.52
10.20
11.04
12.12
12.05
24.40
12.05
10.95
56
16.17
Shares (diluted)M
25.11
26.64
27.31
31.84
34.96
41.42
39.43
42.06
43.85
47.69
15.26
6.41%
6.35%
15
27.41
Buyback yield%
1.08
3.72
4.42
7.05
6.74
4.58
3.92
5.86
4.01
3.08
29.04
4.01
4.22
28
1.125
D/E ratiox
0.716
0.829
0.912
0.896
1.027
1.135
1.277
1.419
1.559
1.662
1.767
1.419
1.081
94
0.829
Enterprise value¥B
1.315
1.288
1.284
1.365
1.493
1.650
1.842
2.001
2.021
1.862
0.780
4.51%
4.11%
23
1.076
LT debt¥B
1.076
1.182
1.211
1.365
1.330
1.327
1.459
1.299
1.457
1.348
0.621
0.26%
3.23%
21
Revenue
¥1.895B
(0.24%)
1.00×
Cost of revenue
¥1.154B
(0.19%)
1.01×
Operating expenses
¥397.5M
(0.12%)
1.01×
Spread over hurdle
(1.85%)