0.088
Revenue¥B
0.574
0.625
0.656
0.701
0.762
0.819
0.875
0.933
1.018
1.083
0.091
7.28%
7.40%
55
28.40
Revenue growth%
23.37
24.38
25.46
24.54
26.63
26.05
27.31
28.94
31.47
32.68
6.52
28.94
26.34
18
19.63
Gross margin%
37.86
39.15
36.67
37.39
38.21
35.43
35.77
33.52
33.05
33.45
17.49
33.52
36.22
70
16.32
Operating margin%
8.20
9.59
10.41
10.32
10.77
11.85
13.10
11.92
9.10
10.04
28.75
11.85
10.36
6
8.66
Net margin%
13.90
12.25
12.20
11.15
12.82
12.48
12.46
12.23
13.39
16.18
6.51
12.48
12.47
90
10.74
P/E ratio (avg)x
32.05
28.81
28.63
29.28
32.25
28.61
28.85
30.53
30.02
33.20
22.42
30.02
29.65
26
31.09
EV/EBITx
5.643
6.308
6.466
6.756
6.700
6.323
6.966
6.412
6.249
6.729
31.24
6.412
6.439
15
7.72
FCF yield (avg)%
13.44
15.13
13.34
14.47
11.64
12.99
12.36
10.97
12.19
10.57
29.15
12.19
12.67
42
14.63
FCF margin%
24.94
27.31
28.66
27.01
26.79
27.49
30.40
30.44
32.42
32.21
12.55
30.44
28.07
9
0.586
FCF / Net incomex
1.977
2.186
2.172
2.314
2.464
2.511
2.523
2.863
2.799
3.234
0.551
2.799
2.487
7
16.78
ROIC%
19.89
18.74
20.45
18.17
18.26
20.15
21.27
21.51
22.22
21.47
2.13
21.47
20.30
70
19.78
Return on equity%
11.42
10.60
11.40
8.92
8.79
7.43
9.82
7.72
8.41
6.56
22.23
7.72
8.86
90
7.78
Return on assets%
15.18
17.91
18.13
20.10
18.26
16.83
17.80
19.53
19.30
18.47
25.22
18.47
18.19
79
0.38
EPS¥
0.94
0.83
0.82
0.87
0.83
0.91
0.88
0.77
0.73
0.74
0.41
(2.07%)
(2.25%)
—
27.90
EPS growth%
8.03
9.70
9.66
8.93
10.00
12.77
9.89
7.93
6.76
6.47
24.42
7.93
9.30
16
0.84
Bookvalue per sh¥
0.67
0.68
0.67
0.65
0.61
0.64
0.73
0.76
0.77
0.80
1.16
5.71%
2.07%
—
0.92
FCF per share¥
0.37
0.36
0.35
0.37
0.33
0.30
0.31
0.31
0.28
0.29
1.22
(2.18%)
(3.07%)
—
0.73
Dividend per sh¥
1.39
1.36
1.53
1.67
1.70
1.92
1.97
1.93
2.30
2.60
0.31
8.81%
6.29%
—
6.30
Div yield (avg)%
12.43
12.19
14.95
13.07
14.57
13.50
11.56
10.52
11.21
9.00
5.61
11.21
12.31
48
13.05
Payout ratio%
26.78
26.17
23.52
21.85
23.05
23.09
20.52
21.17
19.34
20.39
15.43
20.52
22.45
55
205.2
Shares (diluted)M
301.4
333.0
372.9
439.7
514.7
526.4
598.9
665.0
735.6
714.2
207.0
6.77%
10.25%
65
26.26
Buyback yield%
20.74
23.58
25.78
24.42
24.31
22.27
22.81
20.76
23.28
25.46
22.88
22.81
23.43
44
1.421
D/E ratiox
2.164
2.180
2.106
2.329
2.318
2.330
2.643
2.912
3.299
3.599
1.342
2.912
2.330
60
588.7
Enterprise value¥M
716.0
718.0
723.1
652.4
610.3
646.5
611.7
577.3
576.8
501.8
306.7
(3.84%)
(3.29%)
7
681.3
LT debt¥M
317.3
305.9
337.9
338.7
332.7
365.3
337.4
377.9
398.5
439.9
775.0
5.75%
4.33%
54
Revenue
¥1.083B
7.40%
1.00×
Cost of revenue
¥533.8M
7.73%
1.03×
Operating expenses
¥237.6M
6.88%
0.95×
Goodwill & intangibles
20.88%
Spread over hurdle
21.09%