1.456
Revenue¥M
3.733
3.914
3.996
4.062
4.138
4.384
4.490
4.557
4.682
4.889
1.505
3.39%
2.85%
51
25.12
Revenue growth%
16.41
18.81
16.31
18.15
18.83
19.49
21.66
23.42
25.11
25.48
29.03
23.42
19.16
57
27.38
Gross margin%
17.21
17.27
19.94
18.60
20.35
18.29
15.34
14.54
13.14
13.49
24.09
14.54
17.24
82
12.53
Operating margin%
29.37
29.77
27.53
29.03
26.37
26.08
25.30
24.80
25.93
24.43
3.92
25.30
26.22
65
27.68
Net margin%
16.07
17.81
17.11
18.52
15.75
16.60
17.08
19.17
18.23
18.17
10.02
18.17
17.46
39
36.89
P/E ratio (avg)x
25.85
23.57
25.48
25.92
25.29
23.17
22.03
24.64
24.85
27.48
10.29
24.64
25.07
11
13.59
EV/EBITx
47.86
51.63
60.58
68.45
80.34
85.75
86.89
86.43
83.17
79.67
15.52
85.75
80.00
29
29.58
FCF yield (avg)%
3.10
3.48
2.28
4.79
2.66
2.03
2.64
4.31
2.05
4.90
18.98
2.64
2.88
53
3.77
FCF margin%
33.85
35.61
36.70
36.31
35.56
33.83
35.61
36.91
34.24
35.46
13.80
35.46
35.58
20
1.685
FCF / Net incomex
0.575
0.513
0.504
0.460
0.458
0.470
0.491
0.448
0.455
0.504
1.700
0.470
0.480
38
20.40
ROIC%
3.83
4.43
3.32
3.86
6.78
9.59
9.29
6.67
4.53
7.19
27.72
7.19
5.60
42
26.16
Return on equity%
22.77
23.74
25.94
25.20
27.25
28.24
26.41
24.16
25.81
27.98
21.65
26.41
25.87
63
14.28
Return on assets%
7.67
7.40
4.81
7.16
6.61
7.98
9.06
8.90
6.12
8.49
22.01
8.49
7.54
43
1.02
EPS¥
1.53
1.56
1.77
1.69
1.83
1.90
1.81
1.74
1.96
2.28
1.05
4.44%
5.50%
—
20.30
EPS growth%
15.26
13.20
14.63
15.70
17.32
18.78
20.45
19.62
21.74
20.32
27.57
20.32
18.05
30
0.66
Bookvalue per sh¥
0.40
0.46
0.47
0.49
0.57
0.62
0.66
0.72
0.79
0.78
1.12
6.36%
6.46%
—
1.10
FCF per share¥
0.41
0.41
0.42
0.45
0.47
0.46
0.42
0.38
0.35
0.32
0.40
(7.55%)
(2.47%)
—
0.91
Dividend per sh¥
1.12
1.31
1.51
1.72
1.81
2.11
2.14
2.53
2.97
3.14
0.64
11.61%
10.77%
—
12.33
Div yield (avg)%
0.51
2.59
4.44
7.38
9.74
8.71
5.84
8.35
6.07
7.51
15.28
7.51
6.73
56
29.84
Payout ratio%
14.85
15.66
17.00
14.74
17.08
19.96
17.31
15.14
16.07
14.88
5.54
16.07
15.87
31
2.313
Shares (diluted)M
2.831
3.263
3.283
3.711
4.080
4.626
5.062
5.183
4.814
5.508
2.254
6.19%
8.21%
59
3.50
Buyback yield%
4.87
3.76
2.08
1.14
0.40
0.40
0.40
0.40
0.40
2.96
9.50
0.40
0.77
94
0.709
D/E ratiox
0.745
0.732
0.745
0.767
0.852
1.010
1.030
1.024
1.146
1.267
0.687
1.030
0.931
25
2.769
Enterprise value¥M
1.756
1.939
1.840
1.701
1.914
1.975
1.931
1.959
2.034
2.293
3.860
3.68%
1.67%
61
2.494
LT debt¥M
4.693
4.591
4.949
5.218
5.587
5.621
6.504
6.326
6.762
7.595
0.456
6.33%
5.12%
43
Revenue
¥4.889M
2.85%
1.00×
Cost of revenue
¥2.304M
2.75%
0.99×
Operating expenses
¥1.213M
3.03%
1.02×
Goodwill & intangibles
17.05%
Spread over hurdle
19.60%