0.170
Revenue¥B
1.272
1.329
1.393
1.477
1.560
1.668
1.746
1.881
2.033
2.156
0.178
6.69%
5.85%
46
15.86
Revenue growth%
12.56
11.77
11.06
8.09
8.31
9.38
10.12
8.06
10.29
11.00
9.21
10.12
10.20
45
3.02
Gross margin%
13.61
15.38
15.13
12.25
12.57
15.23
14.23
11.42
9.51
7.86
13.89
11.42
13.09
87
17.97
Operating margin%
18.94
20.08
20.56
19.69
17.01
19.02
18.29
16.88
14.93
12.71
15.25
16.88
18.62
88
4.64
Net margin%
12.07
14.49
15.87
14.62
16.78
19.73
21.99
24.60
23.98
24.57
25.63
23.98
18.26
47
22.97
P/E ratio (avg)x
34.21
30.62
27.22
26.52
24.34
21.90
20.23
19.56
18.74
19.95
25.44
19.95
23.12
16
31.38
EV/EBITx
24.68
24.08
25.80
24.55
27.40
30.05
28.25
28.00
30.59
32.17
26.74
30.05
27.70
11
15.33
FCF yield (avg)%
17.23
17.65
17.89
17.84
16.43
14.09
14.86
17.26
15.50
13.55
4.81
14.86
16.83
40
6.51
FCF margin%
32.47
31.02
29.42
28.70
26.46
28.53
29.55
29.24
28.02
28.70
14.68
28.70
28.97
62
1.381
FCF / Net incomex
0.587
0.693
0.720
0.829
0.806
0.891
0.871
0.975
1.052
1.168
1.004
0.975
0.850
53
11.46
ROIC%
3.67
5.55
5.58
8.42
10.05
10.44
12.34
13.47
10.84
8.31
17.93
10.84
9.23
74
28.75
Return on equity%
10.23
8.14
8.06
9.32
9.82
8.42
7.31
10.06
8.25
6.47
2.65
8.25
8.33
59
3.08
Return on assets%
30.57
30.18
30.55
29.82
28.02
26.06
26.31
25.85
28.76
25.94
23.17
26.06
28.39
43
1.14
EPS¥
1.32
1.15
1.01
1.03
1.08
1.17
1.18
1.07
1.19
1.20
1.24
2.18%
(0.01%)
—
15.46
EPS growth%
1.25
0.40
0.40
0.40
0.40
0.59
0.40
0.40
0.40
0.40
11.20
0.40
0.40
93
0.21
Bookvalue per sh¥
0.45
0.39
0.40
0.34
0.32
0.27
0.27
0.29
0.29
0.25
1.12
(5.03%)
(6.20%)
—
1.43
FCF per share¥
1.36
1.46
1.52
1.70
1.89
2.04
2.11
2.10
2.37
2.30
1.15
3.96%
5.54%
—
1.40
Dividend per sh¥
1.05
1.20
1.23
1.28
1.31
1.53
1.80
1.81
2.18
2.19
0.98
10.83%
7.48%
—
29.63
Div yield (avg)%
19.92
19.07
16.32
19.04
21.16
23.77
21.37
23.69
24.25
25.75
13.79
23.77
21.26
80
29.22
Payout ratio%
12.05
9.72
7.79
5.58
3.40
0.58
2.95
0.40
0.68
0.40
11.74
0.58
3.17
86
373.5
Shares (diluted)M
561.5
660.5
640.7
632.2
645.7
676.2
805.7
963.4
981.8
992.3
371.2
8.97%
6.97%
27
6.30
Buyback yield%
4.73
4.14
6.09
4.19
6.46
9.19
12.11
12.53
9.54
11.06
10.65
11.06
7.83
93
0.997
D/E ratiox
1.336
1.320
1.303
1.498
1.432
1.658
1.913
2.119
2.183
2.447
0.467
2.119
1.578
42
0.795
Enterprise value¥B
1.711
1.839
1.934
1.998
2.330
2.593
2.862
3.269
3.847
3.629
0.830
9.26%
7.20%
91
0.699
LT debt¥B
0.851
0.967
0.915
0.986
1.012
1.094
1.087
1.072
1.155
1.196
1.157
3.40%
3.04%
67
Revenue
¥2.156B
5.85%
1.00×
Cost of revenue
¥1.350B
5.76%
0.99×
Operating expenses
¥267.1M
5.55%
0.97×
Goodwill & intangibles
15.17%
Spread over hurdle
(1.37%)