1.084
Revenue¥B
0.823
0.888
0.950
1.020
1.107
1.177
1.279
1.364
1.481
1.581
1.159
7.38%
7.45%
77
8.76
Revenue growth%
5.19
2.83
5.46
4.20
2.87
2.83
4.52
5.48
4.78
6.97
12.97
4.78
4.65
72
28.52
Gross margin%
5.99
6.84
6.22
6.04
5.81
3.68
0.81
0.40
0.40
2.15
3.36
0.81
4.75
76
26.35
Operating margin%
26.61
29.50
30.41
30.06
27.14
28.56
30.12
28.58
27.28
27.18
9.55
28.56
28.57
6
3.12
Net margin%
15.67
18.09
16.80
17.47
15.84
17.79
16.10
13.87
12.66
10.13
27.41
13.87
15.97
84
15.33
P/E ratio (avg)x
19.24
19.43
20.43
18.68
19.04
17.73
18.02
16.81
17.99
16.39
14.14
17.73
18.35
5
13.19
EV/EBITx
13.30
14.43
12.81
12.76
13.85
13.02
13.29
13.64
12.99
13.28
8.427
13.28
13.28
73
7.99
FCF yield (avg)%
26.22
28.57
26.05
28.82
30.67
28.19
30.86
33.39
35.23
36.33
11.23
33.39
29.75
34
3.37
FCF margin%
16.26
17.99
17.33
18.61
17.58
17.31
17.77
16.08
17.35
19.17
21.35
17.35
17.47
34
1.117
FCF / Net incomex
0.582
0.674
0.806
0.927
0.921
1.092
1.218
1.229
1.433
1.477
0.706
1.229
1.010
94
7.85
ROIC%
18.22
18.14
16.60
14.79
15.01
17.48
15.97
17.13
15.07
13.58
29.37
15.97
16.29
91
25.89
Return on equity%
13.92
13.58
12.93
10.81
13.81
14.20
12.77
11.58
9.65
10.73
22.62
11.58
12.85
74
15.36
Return on assets%
7.44
6.42
4.44
7.16
7.86
8.91
11.51
11.53
10.69
12.16
25.87
11.51
8.39
49
2.53
EPS¥
1.44
1.39
1.40
1.46
1.49
1.47
1.70
1.93
1.94
1.97
2.69
5.81%
2.81%
—
17.39
EPS growth%
3.59
4.49
1.77
3.40
2.69
0.40
0.40
0.40
0.79
2.04
21.13
0.40
1.91
83
0.93
Bookvalue per sh¥
2.79
3.03
3.43
3.92
4.69
5.22
5.48
5.42
5.86
6.26
1.94
5.95%
9.94%
—
1.33
FCF per share¥
3.30
3.90
4.25
4.67
5.45
5.28
6.02
6.18
6.54
7.11
2.70
5.45%
8.36%
—
0.99
Dividend per sh¥
2.52
2.85
2.97
2.74
2.78
3.03
3.04
3.19
3.50
3.80
2.41
6.46%
4.48%
—
29.63
Div yield (avg)%
23.11
24.74
27.34
26.45
27.76
28.29
25.85
24.62
25.77
25.71
10.80
25.77
25.81
81
9.09
Payout ratio%
2.78
1.09
0.40
0.40
1.71
0.40
0.40
0.40
1.19
1.97
14.03
0.40
0.75
42
233.9
Shares (diluted)M
258.4
252.5
258.1
264.0
283.2
292.3
313.9
302.4
282.4
324.3
235.3
2.75%
1.90%
6
19.66
Buyback yield%
5.75
3.67
5.11
4.72
3.28
1.75
0.40
0.56
1.88
2.42
8.76
1.75
2.85
66
0.751
D/E ratiox
0.839
0.878
0.978
1.001
1.194
1.198
1.281
1.415
1.403
1.435
1.202
1.403
1.196
38
0.187
Enterprise value¥B
1.343
1.588
1.709
1.893
2.090
2.173
2.087
2.476
2.643
2.520
1.013
3.81%
6.32%
39
262.6
LT debt¥M
717.0
692.2
678.5
715.7
803.2
878.4
811.4
933.2
864.4
850.9
762.1
1.16%
3.15%
56
Revenue
¥1.581B
7.45%
1.00×
Cost of revenue
¥1.107B
7.50%
1.00×
Operating expenses
¥200.5M
7.17%
0.97×
Spread over hurdle
(1.20%)