1.397
Revenue¥B
1.867
1.938
2.029
2.192
2.358
2.490
2.597
2.757
2.966
3.132
1.441
5.85%
5.89%
66
9.48
Revenue growth%
16.44
17.71
16.33
17.09
18.05
17.14
18.23
19.49
19.70
16.83
19.01
18.23
17.43
50
2.55
Gross margin%
30.78
29.50
31.87
33.74
36.71
38.68
40.59
42.02
40.04
42.64
15.80
40.59
37.69
21
20.26
Operating margin%
24.31
25.73
24.67
22.34
19.98
21.95
23.07
24.45
26.03
25.68
4.32
24.45
24.38
86
6.17
Net margin%
21.91
20.57
17.61
17.85
19.19
17.41
20.14
18.11
18.00
20.62
9.55
18.11
18.65
71
8.715
P/E ratio (avg)x
8.979
8.914
10.30
11.94
11.66
13.27
13.25
14.27
14.22
15.66
7.751
14.22
12.59
33
9.208
EV/EBITx
18.76
18.05
21.08
22.37
25.35
28.05
29.47
31.96
30.19
34.69
19.08
30.19
26.70
42
20.63
FCF yield (avg)%
23.75
26.75
29.32
31.22
29.52
29.34
26.57
23.98
25.70
22.97
2.58
25.70
26.66
26
5.73
FCF margin%
20.79
23.47
23.92
23.85
22.94
22.12
20.52
22.96
24.94
23.26
5.41
22.96
23.11
50
1.309
FCF / Net incomex
1.064
1.069
1.257
1.504
1.633
1.727
1.747
1.930
1.907
2.094
1.646
1.907
1.680
90
9.03
ROIC%
10.50
10.81
7.93
7.34
7.81
6.66
6.82
6.12
9.02
7.10
13.73
6.82
7.58
72
10.35
Return on equity%
27.48
28.04
27.56
25.39
25.98
24.81
23.29
24.46
26.61
27.35
2.41
24.81
26.30
26
14.46
Return on assets%
7.87
9.41
10.08
10.60
9.34
10.93
13.88
16.55
19.45
21.47
19.98
16.55
10.76
82
1.80
EPS¥
1.54
1.75
1.95
1.90
1.93
2.03
2.07
2.19
2.34
2.50
2.00
5.31%
4.74%
—
14.88
EPS growth%
8.43
9.17
9.77
8.04
10.24
7.81
10.06
8.97
11.38
13.58
9.24
10.06
9.47
71
0.97
Bookvalue per sh¥
2.28
2.28
2.36
2.49
2.78
2.48
2.59
2.42
2.24
2.18
1.85
(4.75%)
(1.56%)
—
3.01
FCF per share¥
1.63
1.66
1.75
2.09
2.07
2.13
2.25
2.41
2.77
3.11
1.32
8.49%
6.70%
—
0.90
Dividend per sh¥
1.90
1.78
1.86
1.97
2.01
2.05
2.00
2.04
2.10
2.24
0.73
2.16%
1.08%
—
28.56
Div yield (avg)%
0.40
0.40
2.81
3.61
2.84
0.40
2.80
3.01
2.29
2.50
17.34
2.50
2.65
62
22.40
Payout ratio%
19.27
18.55
17.35
16.89
17.30
18.59
18.95
20.84
23.09
22.96
10.57
20.84
18.77
49
0.775
Shares (diluted)B
1.128
1.319
1.538
1.580
1.753
1.750
2.003
2.157
2.361
2.526
0.768
7.58%
8.44%
30
20.37
Buyback yield%
15.26
16.98
16.20
18.26
16.05
17.17
14.84
13.55
11.84
12.19
14.60
13.55
15.65
40
1.445
D/E ratiox
2.051
2.343
2.740
3.073
3.239
3.154
3.402
3.831
4.019
3.950
0.216
3.831
3.196
89
2,141
Enterprise value¥M
361.1
358.3
388.3
443.5
510.5
549.1
553.7
526.3
575.3
596.0
211.0
3.14%
6.44%
46
1.309
LT debt¥B
0.483
0.489
0.535
0.491
0.476
0.428
0.399
0.431
0.399
0.396
2.297
(3.63%)
(1.33%)
15
Revenue
¥3.132B
5.89%
1.00×
Cost of revenue
¥2.061B
6.12%
1.02×
Operating expenses
¥643.3M
5.02%
0.92×
Goodwill & intangibles
15.19%
Spread over hurdle
25.61%