1.771
Revenue¥B
2.277
2.316
2.284
2.303
2.307
2.347
2.337
2.300
2.331
2.328
1.933
0.18%
0.23%
8
8.11
Revenue growth%
5.84
7.48
5.05
8.00
6.08
8.97
11.31
10.79
11.84
10.37
12.24
10.79
8.49
62
12.86
Gross margin%
8.74
6.35
3.72
5.42
5.34
6.40
9.15
10.20
11.31
10.25
14.68
10.20
7.57
94
19.19
Operating margin%
8.57
6.09
8.93
11.42
13.87
14.64
17.02
16.44
19.07
20.44
25.50
17.02
14.25
10
29.66
Net margin%
18.64
17.95
17.12
14.22
15.65
14.38
13.46
12.18
14.28
12.40
18.50
13.46
14.33
16
12.63
P/E ratio (avg)x
20.52
19.47
18.43
20.24
20.09
21.94
21.92
24.31
23.27
21.25
16.45
21.94
20.88
23
27.08
EV/EBITx
29.15
28.81
26.20
24.54
22.57
23.92
23.18
22.41
25.12
24.36
6.944
23.92
24.45
73
13.09
FCF yield (avg)%
23.63
21.49
21.44
22.53
19.76
20.68
18.84
18.39
20.90
22.70
19.30
20.68
21.17
23
19.52
FCF margin%
6.82
6.07
7.30
8.92
6.80
8.80
10.42
11.33
9.83
9.42
13.60
9.83
8.86
27
0.755
FCF / Net incomex
2.402
2.518
2.678
2.608
2.946
2.938
3.126
3.366
3.272
3.565
0.208
3.272
2.942
44
20.58
ROIC%
4.17
7.05
6.25
8.01
5.37
5.82
4.51
5.55
3.53
2.38
12.46
4.51
5.46
81
17.83
Return on equity%
30.11
29.69
32.40
32.22
29.40
26.47
25.69
28.34
29.25
27.23
22.95
27.23
29.33
8
10.21
Return on assets%
24.62
24.75
22.45
20.17
19.47
19.29
19.52
22.02
19.89
21.93
22.43
19.89
21.05
92
28.50
EPS¥
29.67
29.82
31.78
30.96
29.66
35.12
38.28
39.39
39.70
39.79
29.95
6.05%
4.34%
—
4.36
EPS growth%
25.38
28.02
29.27
26.73
27.14
25.85
25.44
26.07
24.07
23.22
6.28
25.44
25.96
92
31.35
Bookvalue per sh¥
19.58
22.33
20.63
21.69
23.12
24.33
25.12
25.10
23.26
26.72
6.47
2.94%
2.54%
—
16.26
FCF per share¥
33.87
31.66
36.75
34.45
35.78
35.51
40.93
47.44
52.98
59.67
22.87
10.77%
6.17%
—
6.85
Dividend per sh¥
24.98
23.41
22.37
23.39
22.07
21.08
23.86
27.57
28.86
29.61
18.48
6.05%
2.91%
—
26.33
Div yield (avg)%
8.78
8.74
8.01
6.15
3.57
3.00
5.98
8.21
6.05
3.75
9.90
5.98
6.10
92
3.75
Payout ratio%
4.37
5.88
3.22
3.70
0.85
1.64
2.97
3.93
6.22
7.62
14.01
3.93
3.82
35
28.23
Shares (diluted)M
34.32
34.06
37.20
39.74
45.87
50.34
55.60
60.90
64.63
61.78
27.22
6.14%
6.57%
58
6.23
Buyback yield%
4.92
7.10
4.19
2.03
0.40
0.40
0.40
0.40
3.40
4.58
26.77
0.40
2.71
86
1.300
D/E ratiox
1.102
1.070
1.013
1.065
1.073
0.945
0.985
0.860
0.768
0.830
1.711
0.860
0.999
59
1.137
Enterprise value¥B
0.598
0.531
0.504
0.559
0.515
0.493
0.465
0.458
0.426
0.444
1.554
(2.93%)
(2.05%)
57
1.732
LT debt¥B
0.902
0.834
0.764
0.877
0.952
1.060
1.102
1.045
1.123
1.243
1.125
5.47%
4.46%
19
Revenue
¥2.328B
0.23%
1.00×
Cost of revenue
¥1.291B
0.53%
1.03×
Operating expenses
¥333.6M
(0.66%)
0.92×
Spread over hurdle
11.59%