1.049
Revenue¥B
1.162
1.267
1.369
1.491
1.598
1.696
1.848
2.005
2.199
2.332
1.092
7.85%
7.97%
23
15.95
Revenue growth%
25.32
27.98
25.66
28.29
28.05
30.65
28.02
26.52
24.78
22.09
27.50
26.52
27.25
22
3.83
Gross margin%
26.50
26.52
25.66
24.35
22.09
22.59
23.32
25.01
25.26
26.65
16.86
25.01
25.13
72
13.03
Operating margin%
29.45
28.81
27.40
25.62
22.85
24.89
24.93
23.24
23.72
23.22
2.32
23.72
24.91
68
3.73
Net margin%
23.92
22.07
22.77
21.24
23.92
22.69
25.59
24.22
21.81
18.91
19.54
22.69
22.73
12
23.67
P/E ratio (avg)x
52.26
53.74
56.96
58.24
57.87
57.07
65.87
71.29
83.13
89.90
35.56
71.29
58.06
39
31.97
EV/EBITx
26.94
27.77
25.51
26.28
24.19
25.32
27.52
28.80
27.31
27.14
12.00
27.31
27.04
37
28.05
FCF yield (avg)%
7.23
5.61
4.24
5.70
5.50
7.44
9.12
9.84
12.17
10.58
10.96
9.84
7.33
32
7.61
FCF margin%
1.02
1.44
4.08
4.18
4.47
2.78
2.30
0.40
0.40
0.40
29.41
0.40
1.87
44
1.039
FCF / Net incomex
0.474
0.482
0.510
0.583
0.677
0.690
0.700
0.677
0.711
0.825
1.198
0.700
0.677
86
3.63
ROIC%
29.29
30.68
32.07
34.02
32.43
30.71
33.49
33.02
30.84
28.57
2.52
30.84
31.45
41
10.78
Return on equity%
31.46
32.35
34.32
31.63
34.32
35.85
35.73
35.12
36.31
36.61
16.56
35.85
34.72
40
19.52
Return on assets%
7.29
5.19
6.93
7.07
9.27
9.41
11.03
12.73
15.30
15.73
25.68
12.73
9.34
72
2.11
EPS¥
1.18
1.24
1.31
1.28
1.23
1.20
1.39
1.37
1.42
1.56
2.24
4.86%
2.45%
—
7.95
EPS growth%
5.84
3.19
0.85
0.40
1.16
2.80
4.07
1.61
2.65
5.65
20.78
2.80
2.73
27
1.09
Bookvalue per sh¥
1.08
0.98
0.99
0.96
0.87
0.86
0.79
0.68
0.64
0.55
1.53
(8.69%)
(5.65%)
—
0.77
FCF per share¥
0.77
0.76
0.86
0.85
0.90
1.06
1.18
1.27
1.48
1.52
1.74
11.05%
8.06%
—
1.18
Dividend per sh¥
1.41
1.41
1.40
1.67
1.79
1.76
2.06
2.29
2.25
2.58
2.06
7.57%
6.08%
—
27.74
Div yield (avg)%
31.08
29.11
27.53
28.49
27.66
29.30
30.93
29.31
29.44
29.88
15.98
29.44
29.31
26
13.59
Payout ratio%
25.44
24.33
24.89
26.83
24.85
25.42
27.38
26.73
29.01
31.87
26.29
27.38
26.08
41
0.796
Shares (diluted)B
1.053
1.010
1.024
1.088
1.087
0.967
0.931
0.827
0.768
0.690
0.782
(8.69%)
(3.47%)
65
29.08
Buyback yield%
18.32
18.63
16.43
17.54
15.13
17.63
15.52
12.84
9.86
11.90
25.69
12.84
15.98
81
0.502
D/E ratiox
1.422
1.380
1.358
1.514
1.737
1.838
1.798
1.714
1.928
1.788
1.087
1.798
1.726
30
438.2
Enterprise value¥M
304.0
307.1
292.6
312.6
289.4
275.6
259.6
273.9
257.7
243.1
937.8
(3.43%)
(3.64%)
60
690.4
LT debt¥M
887.5
951.6
829.5
730.9
727.4
678.1
658.2
580.5
572.5
571.9
119.9
(4.70%)
(4.18%)
73
Revenue
¥2.332B
7.97%
1.00×
Cost of revenue
¥1.467B
7.97%
1.00×
Operating expenses
¥320.5M
7.99%
1.00×
Goodwill & intangibles
15.33%
Spread over hurdle
13.23%