0.988
Revenue¥B
0.947
1.015
1.107
1.231
1.327
1.414
1.532
1.636
1.770
1.958
1.041
8.09%
8.52%
34
4.82
Revenue growth%
21.86
24.39
26.03
27.64
25.94
24.35
22.61
24.37
24.20
22.59
12.56
24.20
24.36
25
27.91
Gross margin%
28.07
27.08
29.20
29.75
26.92
24.08
24.59
24.89
25.37
24.63
21.30
24.63
26.15
9
16.88
Operating margin%
17.49
16.50
17.08
14.43
14.01
12.54
13.51
12.24
10.46
11.89
13.67
12.24
13.76
35
21.89
Net margin%
14.86
15.87
13.08
15.35
17.87
16.38
15.00
12.44
11.13
8.83
19.17
12.44
14.93
44
10.28
P/E ratio (avg)x
49.26
55.89
63.47
66.20
67.69
78.74
91.14
91.55
90.68
99.50
34.33
91.14
73.22
86
28.89
EV/EBITx
43.76
44.77
41.87
39.96
43.18
41.44
46.18
53.30
50.87
47.79
30.36
47.79
44.26
34
26.19
FCF yield (avg)%
17.32
14.77
16.86
16.18
15.93
14.93
14.10
11.34
8.96
10.30
17.76
11.34
14.85
81
28.77
FCF margin%
24.20
27.02
29.55
28.47
30.47
27.99
28.91
31.23
33.01
34.63
7.07
31.23
29.23
12
0.172
FCF / Net incomex
0.563
0.611
0.668
0.647
0.715
0.755
0.722
0.731
0.754
0.812
1.074
0.754
0.718
20
3.47
ROIC%
6.30
8.40
6.05
6.38
6.76
7.47
5.66
4.23
4.01
5.78
26.44
5.66
6.17
36
11.04
Return on equity%
32.47
35.09
36.84
37.61
37.76
34.97
37.35
36.05
38.99
40.19
10.90
37.35
37.09
64
2.81
Return on assets%
23.92
25.02
25.26
26.03
25.21
23.67
23.97
23.01
21.22
19.79
25.73
23.01
23.95
12
0.60
EPS¥
0.95
0.97
0.96
1.02
1.12
1.08
1.14
1.04
0.97
0.89
0.65
(4.49%)
(1.09%)
—
14.47
EPS growth%
14.21
14.41
14.13
14.44
15.76
17.32
17.87
16.73
17.13
19.38
14.85
17.32
16.24
6
0.93
Bookvalue per sh¥
1.64
1.80
1.81
2.03
2.09
2.04
2.13
2.17
2.39
2.31
2.03
1.99%
3.75%
—
1.03
FCF per share¥
2.32
2.30
2.50
2.25
2.03
2.09
2.11
2.08
2.00
1.80
0.82
(2.40%)
(2.80%)
—
2.39
Dividend per sh¥
2.82
2.95
2.93
3.12
3.55
3.23
3.62
3.86
4.31
4.63
1.99
5.48%
6.33%
—
2.66
Div yield (avg)%
13.78
11.84
9.53
7.97
9.67
10.75
12.13
11.32
12.65
15.29
24.03
12.13
11.58
53
21.42
Payout ratio%
18.01
20.59
23.07
21.38
21.05
19.08
16.94
18.94
16.73
18.63
5.64
18.63
19.01
94
0.440
Shares (diluted)B
0.591
0.568
0.676
0.796
0.759
0.803
0.952
0.953
0.962
1.072
0.448
7.15%
6.51%
71
22.06
Buyback yield%
5.55
5.71
4.05
3.77
6.49
8.86
7.85
9.20
11.00
12.05
27.28
9.20
7.17
59
1.729
D/E ratiox
1.529
1.545
1.713
1.870
2.057
2.263
2.441
2.390
2.679
2.744
0.636
2.441
2.160
74
0.406
Enterprise value¥B
1.508
1.643
1.702
1.768
2.039
2.150
2.174
2.296
2.343
2.305
2.059
2.48%
5.55%
58
0.264
LT debt¥B
3.460
3.980
3.789
4.000
4.340
4.863
4.624
4.342
4.557
4.379
0.371
0.18%
3.91%
81
Revenue
¥1.958B
8.52%
1.00×
Cost of revenue
¥978.8M
8.48%
1.00×
Operating expenses
¥312.5M
8.29%
0.98×
Goodwill & intangibles
15.63%
Spread over hurdle
(1.82%)