1.540
Revenue¥B
0.670
0.712
0.781
0.855
0.907
0.972
1.069
1.130
1.237
1.305
1.668
7.56%
7.56%
86
2.37
Revenue growth%
9.63
11.54
9.07
7.74
9.27
9.17
9.85
8.16
8.87
11.83
13.55
9.17
9.22
64
18.32
Gross margin%
17.22
18.27
18.50
18.11
19.62
21.57
24.10
24.71
26.38
28.93
15.13
24.71
20.60
27
19.34
Operating margin%
21.92
23.97
26.39
27.93
29.68
29.30
30.32
29.85
27.24
27.56
7.21
29.30
27.75
62
10.78
Net margin%
27.55
27.01
24.77
24.69
23.33
25.26
25.09
23.37
25.97
23.64
3.80
25.09
24.93
54
16.70
P/E ratio (avg)x
18.95
20.18
18.68
19.30
20.68
23.77
27.11
28.17
26.07
27.84
35.53
27.11
22.22
18
33.73
EV/EBITx
9.239
8.554
7.822
7.643
8.728
9.839
9.734
11.00
10.83
12.08
7.624
10.83
9.487
8
6.42
FCF yield (avg)%
20.59
21.46
19.88
22.80
25.60
26.67
28.32
29.35
29.05
27.84
8.33
28.32
26.14
6
17.92
FCF margin%
21.99
20.01
18.72
17.10
17.05
17.36
19.66
18.71
21.11
19.24
24.34
19.24
18.98
30
0.278
FCF / Net incomex
0.806
0.958
1.092
1.186
1.361
1.503
1.515
1.758
1.775
2.106
0.308
1.758
1.432
47
6.77
ROIC%
10.43
9.25
8.06
10.15
7.86
6.93
8.02
8.32
7.52
7.84
29.41
7.84
8.04
16
16.74
Return on equity%
19.68
19.08
19.62
20.24
22.01
22.98
22.33
23.56
22.35
21.07
19.43
22.35
21.54
13
6.63
Return on assets%
32.21
33.77
36.07
34.96
35.36
32.36
32.17
34.36
36.37
39.07
25.28
34.36
34.66
94
1.11
EPS¥
1.27
1.52
1.78
2.01
2.03
2.20
2.17
2.44
2.78
2.73
1.22
6.12%
9.21%
—
3.65
EPS growth%
2.96
1.97
3.49
0.82
2.17
3.70
5.52
3.77
6.23
3.97
7.84
3.97
3.60
19
1.25
Bookvalue per sh¥
1.08
1.24
1.40
1.49
1.63
1.53
1.77
1.82
1.90
1.90
1.22
3.17%
5.82%
—
0.56
FCF per share¥
1.82
1.68
1.83
2.08
2.03
2.25
2.26
2.59
2.73
2.77
0.59
6.39%
5.49%
—
0.78
Dividend per sh¥
0.64
0.68
0.70
0.77
0.85
0.82
0.85
0.91
0.84
0.76
0.20
(2.19%)
0.67%
—
14.09
Div yield (avg)%
25.74
24.79
22.85
21.29
19.69
20.64
21.50
23.01
24.47
25.37
20.36
23.01
22.93
22
29.79
Payout ratio%
18.65
16.44
15.56
15.39
13.69
12.90
13.08
10.27
8.27
8.83
10.38
10.27
13.39
88
0.817
Shares (diluted)B
0.907
0.979
1.070
1.054
1.082
1.022
1.055
1.019
0.931
1.034
0.815
(0.91%)
1.46%
88
4.48
Buyback yield%
24.04
23.90
26.02
24.03
24.77
25.74
26.57
29.57
31.90
32.05
19.57
29.57
25.88
46
1.542
D/E ratiox
1.015
1.110
1.202
1.153
1.208
1.317
1.232
1.203
1.182
1.222
0.968
1.222
1.202
52
1,646
Enterprise value¥M
722.9
728.7
814.7
802.2
744.3
787.4
725.0
777.5
816.0
881.6
511.7
3.44%
2.03%
57
0.558
LT debt¥B
1.583
1.636
1.937
2.019
2.089
2.032
2.318
2.591
2.468
2.342
0.793
2.32%
5.68%
58
Revenue
¥1.305B
7.56%
1.00×
Cost of revenue
¥913.7M
7.56%
1.00×
Operating expenses
¥275.0M
7.53%
1.00×
Goodwill & intangibles
17.71%
Property and equipment
15.26%
Spread over hurdle
(4.95%)