0.421
Revenue¥B
1.635
1.616
1.660
1.648
1.637
1.664
1.700
1.694
1.676
1.714
0.437
0.92%
0.27%
20
20.54
Revenue growth%
13.55
11.83
11.54
11.06
9.12
11.60
10.11
7.48
9.13
7.29
5.60
9.13
10.58
52
12.22
Gross margin%
19.13
18.06
17.31
14.69
13.51
14.06
14.10
16.89
17.70
15.35
9.68
15.35
16.12
55
19.02
Operating margin%
9.06
8.82
11.53
14.03
12.51
9.96
11.05
9.47
10.95
8.60
4.83
9.96
10.46
70
23.72
Net margin%
17.53
16.67
17.56
18.59
18.93
18.33
18.94
19.16
19.64
20.71
20.41
19.16
18.76
46
17.52
P/E ratio (avg)x
39.58
39.67
43.39
46.60
44.60
46.56
52.94
52.89
53.30
55.82
29.23
52.94
46.58
71
25.65
EV/EBITx
25.33
24.90
28.00
31.49
32.90
34.99
39.95
38.34
37.58
35.89
23.55
37.58
33.95
18
20.94
FCF yield (avg)%
22.77
23.98
21.14
23.35
23.68
24.78
24.63
25.02
25.93
24.63
7.67
24.78
24.30
20
26.33
FCF margin%
26.92
29.01
26.46
29.15
29.97
28.05
26.12
25.75
28.56
26.56
10.70
26.56
27.49
13
1.791
FCF / Net incomex
0.472
0.478
0.507
0.473
0.491
0.546
0.518
0.488
0.540
0.553
0.508
0.540
0.499
21
29.84
ROIC%
13.65
12.84
13.83
15.16
16.48
13.57
15.42
14.87
12.77
13.60
18.00
13.60
13.74
82
20.45
Return on equity%
23.70
21.43
24.13
26.56
27.15
29.27
29.71
30.53
31.73
31.39
24.77
30.53
28.21
24
26.86
Return on assets%
3.16
5.22
3.82
6.16
5.22
5.09
7.22
8.78
9.51
8.31
19.10
8.31
5.69
49
2.24
EPS¥
4.52
4.59
4.99
5.63
6.34
6.53
7.06
6.85
6.58
6.36
2.33
0.09%
3.52%
—
4.45
EPS growth%
29.16
29.60
29.83
31.21
32.73
31.33
33.42
34.86
37.38
39.13
23.39
34.86
32.03
24
1.95
Bookvalue per sh¥
2.43
2.53
2.28
2.17
2.24
2.13
2.26
2.35
2.10
2.01
0.68
(2.11%)
(1.54%)
—
4.06
FCF per share¥
4.63
4.57
4.54
4.77
4.77
4.87
5.53
5.76
6.42
6.64
2.82
6.80%
3.56%
—
1.14
Dividend per sh¥
4.02
4.20
4.45
4.56
4.58
4.64
4.45
4.22
4.60
4.94
1.95
1.52%
3.41%
—
2.50
Div yield (avg)%
19.10
21.96
21.68
20.04
18.63
15.85
18.44
19.43
19.33
20.07
27.78
19.33
19.38
22
13.00
Payout ratio%
26.72
28.83
27.90
27.37
28.19
26.37
24.50
21.55
21.40
20.46
4.04
21.55
26.55
15
155.9
Shares (diluted)M
196.4
208.1
201.4
221.6
218.1
242.5
250.6
282.8
297.5
301.0
161.3
6.66%
4.94%
85
24.89
Buyback yield%
27.55
25.32
28.11
26.38
27.66
24.83
22.24
22.29
21.43
21.91
25.46
22.24
25.07
9
1.529
D/E ratiox
1.861
1.881
2.017
1.793
1.840
1.901
1.664
1.447
1.580
1.449
0.943
1.580
1.817
90
180.5
Enterprise value¥M
147.7
157.2
171.2
168.6
173.3
178.2
206.0
197.4
212.7
221.3
861.2
5.01%
4.15%
87
704.0
LT debt¥M
486.6
512.6
506.9
478.2
458.6
532.9
615.9
682.8
665.2
634.1
697.6
6.70%
4.15%
69
Revenue
¥1.714B
0.27%
1.00×
Cost of revenue
¥753.3M
0.36%
1.01×
Operating expenses
¥404.4M
0.02%
0.98×
Goodwill & intangibles
13.82%
Spread over hurdle
18.11%