0.926
Revenue¥B
0.765
0.822
0.899
0.975
1.077
1.146
1.227
1.308
1.428
1.574
0.957
7.89%
8.29%
61
18.37
Revenue growth%
16.94
15.92
18.07
18.19
17.88
17.24
18.52
19.41
18.15
15.59
12.26
18.15
17.98
5
5.90
Gross margin%
23.63
26.33
28.01
30.86
31.81
31.02
31.78
29.53
31.30
34.19
22.86
31.30
30.94
29
15.47
Operating margin%
14.79
14.23
15.10
14.97
13.09
14.36
12.97
13.39
12.19
12.81
6.84
12.97
13.81
90
14.85
Net margin%
13.89
16.43
18.02
16.98
15.79
17.10
16.26
16.63
19.54
16.86
27.01
16.86
16.74
19
33.20
P/E ratio (avg)x
10.70
10.05
11.10
11.19
10.39
11.50
12.53
11.28
12.60
13.47
24.38
12.53
11.24
69
36.92
EV/EBITx
63.27
66.43
65.44
66.11
72.99
87.76
95.19
113.5
135.7
139.1
26.57
113.5
80.38
19
10.53
FCF yield (avg)%
5.66
4.64
2.26
4.79
6.93
8.83
11.34
9.57
8.28
9.75
17.55
9.57
7.60
55
26.21
FCF margin%
28.30
28.27
28.53
29.82
28.24
30.87
29.68
28.00
28.62
26.93
18.19
28.62
28.42
22
1.615
FCF / Net incomex
0.883
0.944
1.029
0.974
1.087
1.093
1.251
1.470
1.479
1.536
0.771
1.470
1.090
78
20.28
ROIC%
26.27
29.01
31.58
30.00
28.91
27.70
25.23
27.48
29.06
27.26
7.56
27.48
28.30
14
18.95
Return on equity%
26.70
29.09
31.85
32.03
31.26
28.61
25.97
28.11
29.36
26.86
27.90
28.11
28.85
80
4.35
Return on assets%
8.47
8.06
8.69
10.59
7.93
9.01
7.70
7.83
9.69
9.31
2.35
9.01
8.58
52
0.76
EPS¥
1.38
1.56
1.81
1.83
1.94
2.08
1.98
2.30
2.66
2.66
0.85
6.53%
6.80%
—
6.65
EPS growth%
32.01
31.42
32.60
32.97
30.94
32.61
30.05
27.51
26.38
24.27
18.68
27.51
31.18
14
0.39
Bookvalue per sh¥
1.07
0.95
0.93
1.05
0.98
1.09
1.19
1.25
1.21
1.31
0.79
6.03%
2.66%
—
0.71
FCF per share¥
0.42
0.40
0.36
0.37
0.36
0.37
0.34
0.36
0.33
0.28
0.44
(4.82%)
(3.05%)
—
1.34
Dividend per sh¥
0.39
0.39
0.43
0.50
0.59
0.66
0.75
0.90
1.03
1.23
1.40
16.06%
12.15%
—
7.89
Div yield (avg)%
29.96
31.07
30.25
28.93
28.00
29.46
27.38
28.44
31.14
31.44
3.91
29.46
29.71
66
23.68
Payout ratio%
27.69
29.01
26.14
28.59
27.36
24.72
21.78
22.14
20.75
17.92
7.08
21.78
25.43
79
0.645
Shares (diluted)B
0.955
1.043
1.099
1.223
1.186
1.312
1.235
1.317
1.533
1.653
0.669
6.87%
6.23%
83
7.37
Buyback yield%
21.97
20.38
21.45
19.30
18.34
18.02
18.06
15.33
14.64
15.81
21.48
15.81
18.20
33
1.555
D/E ratiox
2.387
2.395
2.791
2.950
2.983
2.848
3.152
3.662
3.847
3.691
0.337
3.662
2.966
54
0.312
Enterprise value¥B
0.892
0.856
0.904
1.024
1.051
1.044
1.221
1.365
1.407
1.494
0.322
7.28%
6.63%
10
0.129
LT debt¥B
0.731
0.847
0.993
1.088
1.137
1.132
1.125
1.229
1.362
1.618
0.606
7.31%
8.29%
25
Revenue
¥1.574B
8.29%
1.00×
Cost of revenue
¥1.102B
8.29%
1.00×
Operating expenses
¥343.9M
8.71%
1.04×
Goodwill & intangibles
14.70%
Spread over hurdle
(0.64%)