0.768
Revenue¥B
0.912
0.975
1.043
1.123
1.238
1.354
1.459
1.598
1.693
1.808
0.825
7.86%
7.64%
79
8.21
Revenue growth%
5.94
4.96
7.09
6.69
4.97
2.66
2.65
1.94
0.40
0.40
28.58
1.94
3.81
29
4.85
Gross margin%
11.07
8.48
8.71
5.89
5.74
7.47
9.46
7.49
5.14
4.38
26.62
7.47
7.48
60
5.37
Operating margin%
18.46
16.61
17.23
19.33
17.50
17.63
18.06
19.29
16.46
19.03
5.68
18.06
17.84
59
16.93
Net margin%
11.10
9.48
9.21
11.55
11.74
12.59
14.86
15.81
13.29
13.42
13.21
13.42
12.17
59
10.25
P/E ratio (avg)x
37.14
37.28
39.33
41.01
44.10
45.32
44.22
53.25
58.19
66.99
8.592
53.25
44.16
18
26.76
EV/EBITx
19.84
20.77
20.74
19.10
19.03
16.10
17.37
14.65
15.32
13.80
31.51
15.32
18.20
34
7.17
FCF yield (avg)%
22.06
23.80
24.86
24.54
24.88
27.45
27.00
24.66
22.27
24.19
8.35
24.66
24.60
5
20.34
FCF margin%
12.54
15.35
14.68
17.42
18.10
20.73
21.37
23.46
22.69
22.93
14.12
22.69
19.42
28
0.622
FCF / Net incomex
0.670
0.738
0.800
0.806
0.874
0.770
0.706
0.757
0.683
0.604
1.272
0.706
0.747
71
2.92
ROIC%
17.72
16.44
19.30
20.86
23.12
26.01
25.46
23.69
25.49
27.91
13.69
25.49
23.40
44
26.35
Return on equity%
15.05
15.42
16.21
17.27
16.74
17.84
15.97
18.17
20.31
20.33
22.50
18.17
17.00
66
8.72
Return on assets%
20.70
22.61
25.41
23.33
21.18
23.69
23.60
23.86
21.23
19.52
18.47
23.60
22.97
58
0.21
EPS¥
0.91
1.00
0.95
0.97
0.96
1.04
0.99
0.92
1.00
0.95
0.23
(0.33%)
1.38%
—
26.62
EPS growth%
32.48
31.20
34.18
36.30
33.68
36.11
35.01
33.63
35.52
38.10
9.34
35.52
34.59
12
0.64
Bookvalue per sh¥
0.98
1.05
1.05
0.98
1.01
0.94
0.98
1.10
1.20
1.10
0.81
1.68%
1.30%
—
0.84
FCF per share¥
0.49
0.46
0.45
0.43
0.43
0.41
0.45
0.41
0.41
0.37
0.27
(2.80%)
(3.74%)
—
0.15
Dividend per sh¥
0.83
0.94
1.05
1.15
1.33
1.40
1.57
1.51
1.60
1.63
0.62
4.14%
6.92%
—
10.72
Div yield (avg)%
24.20
25.73
27.87
30.59
33.18
31.01
32.80
33.83
36.18
33.71
16.66
33.71
31.91
94
27.16
Payout ratio%
8.28
8.99
6.03
8.78
11.07
12.31
10.14
11.10
10.74
9.55
6.42
10.74
9.84
73
441.2
Shares (diluted)M
406.9
409.7
368.0
344.9
300.5
280.0
263.5
242.5
250.4
273.2
439.0
(1.89%)
(4.32%)
22
2.28
Buyback yield%
25.09
26.59
26.51
28.41
28.65
29.78
29.48
27.37
24.46
24.48
4.46
27.37
26.98
17
0.294
D/E ratiox
0.983
1.158
1.380
1.448
1.496
1.528
1.742
1.968
2.222
2.472
0.990
1.968
1.512
84
0.417
Enterprise value¥B
1.326
1.357
1.249
1.366
1.282
1.278
1.411
1.562
1.581
1.681
1.001
5.56%
2.15%
43
1,104
LT debt¥M
662.5
614.1
602.2
636.2
581.6
596.9
564.1
510.6
437.2
412.0
927.4
(6.66%)
(5.63%)
57
Revenue
¥1.808B
7.64%
1.00×
Cost of revenue
¥1.249B
7.63%
1.00×
Operating expenses
¥316.5M
7.03%
0.94×
Goodwill & intangibles
17.36%
Spread over hurdle
(3.27%)