0.927
Revenue¥B
1.215
1.312
1.384
1.466
1.555
1.671
1.806
1.922
2.079
2.252
0.964
7.68%
7.04%
13
2.57
Revenue growth%
12.98
12.62
14.44
13.55
13.91
13.05
15.54
17.47
17.48
17.23
13.79
17.23
14.17
34
29.80
Gross margin%
16.44
18.46
19.46
20.35
18.26
18.12
15.46
15.56
17.49
20.26
22.26
17.49
18.19
70
22.06
Operating margin%
18.44
19.96
22.56
24.21
21.31
18.37
15.90
14.64
12.06
12.75
18.99
14.64
18.40
31
22.14
Net margin%
29.56
27.71
27.52
28.90
29.07
29.45
27.02
24.50
25.04
23.53
17.81
25.04
27.61
38
37.32
P/E ratio (avg)x
33.08
33.60
33.09
37.31
42.95
48.69
57.15
57.43
61.41
71.00
14.02
57.43
45.82
49
14.74
EV/EBITx
16.64
18.16
19.11
20.62
19.04
19.97
19.96
20.71
19.09
20.08
37.11
19.97
19.54
13
20.43
FCF yield (avg)%
26.45
24.69
26.41
26.29
27.68
29.09
30.79
28.73
27.70
28.49
24.43
28.73
27.69
58
5.25
FCF margin%
19.60
19.27
19.38
18.49
19.49
19.73
20.16
20.45
21.87
21.52
24.61
20.45
19.66
25
1.369
FCF / Net incomex
0.647
0.701
0.689
0.651
0.630
0.701
0.750
0.707
0.757
0.729
1.611
0.729
0.701
88
15.02
ROIC%
8.81
10.81
10.71
12.25
13.31
15.73
15.50
17.73
18.42
18.05
21.45
17.73
14.40
74
18.96
Return on equity%
12.01
13.92
16.15
14.89
15.07
17.94
16.47
14.69
15.92
17.73
2.67
16.47
15.50
76
11.27
Return on assets%
2.91
5.45
2.59
1.50
1.01
0.40
0.40
3.39
5.96
7.99
18.78
3.39
2.75
45
0.75
EPS¥
1.04
1.10
1.19
1.31
1.44
1.53
1.71
1.55
1.74
1.80
0.78
4.56%
6.72%
—
24.50
EPS growth%
28.44
30.47
33.14
36.02
35.91
33.17
31.48
33.66
35.38
34.09
25.66
33.66
33.42
29
0.66
Bookvalue per sh¥
0.61
0.56
0.59
0.67
0.67
0.62
0.64
0.59
0.54
0.58
1.25
(2.96%)
0.34%
—
1.21
FCF per share¥
0.58
0.57
0.63
0.66
0.67
0.64
0.70
0.71
0.62
0.65
0.94
(0.63%)
1.83%
—
1.03
Dividend per sh¥
0.66
0.67
0.69
0.79
0.80
0.88
0.83
0.87
0.89
1.00
0.73
4.58%
4.41%
—
17.62
Div yield (avg)%
24.97
26.13
23.92
23.42
25.26
24.72
22.93
25.11
26.30
23.48
21.96
24.72
24.84
26
13.47
Payout ratio%
21.79
22.13
23.71
22.81
21.17
24.12
26.11
28.12
25.48
23.47
16.74
25.48
23.59
68
0.715
Shares (diluted)B
1.011
1.076
1.135
1.294
1.509
1.723
1.838
1.858
1.878
1.951
0.741
5.28%
6.75%
68
2.42
Buyback yield%
10.69
11.19
8.28
10.10
11.00
10.18
10.38
9.63
10.30
8.20
23.27
10.18
10.24
13
0.547
D/E ratiox
1.209
1.173
1.218
1.172
1.345
1.234
1.198
1.175
1.119
1.155
1.348
1.175
1.187
37
0.403
Enterprise value¥B
0.865
0.836
0.828
0.881
1.018
1.040
0.973
0.982
1.142
1.219
0.742
3.66%
2.81%
71
0.085
LT debt¥B
1.131
1.297
1.209
1.308
1.494
1.448
1.376
1.439
1.573
1.732
1.490
3.01%
4.67%
12
Revenue
¥2.252B
7.04%
1.00×
Cost of revenue
¥1.337B
7.03%
1.00×
Operating expenses
¥269.2M
7.55%
1.05×
Goodwill & intangibles
17.86%
Return on capital
130.50%
Spread over hurdle
125.94%