0.477
Revenue¥B
0.905
0.958
1.022
1.088
1.179
1.271
1.352
1.424
1.524
1.622
0.526
6.58%
6.73%
56
26.64
Revenue growth%
20.01
18.80
19.95
21.98
23.16
20.21
21.04
18.71
21.26
19.36
21.89
20.21
20.11
47
19.57
Gross margin%
23.71
25.26
23.12
24.30
25.45
25.21
26.40
26.48
24.64
21.83
23.42
25.21
24.93
52
9.41
Operating margin%
6.75
6.77
7.91
7.40
7.85
6.70
6.82
8.46
9.82
9.45
16.10
8.46
7.63
70
4.45
Net margin%
8.30
7.78
5.96
7.50
8.52
11.03
10.46
12.18
11.84
9.32
24.32
11.03
8.92
36
17.61
P/E ratio (avg)x
32.64
33.59
34.31
33.54
39.10
41.17
48.55
50.76
52.57
60.80
7.605
50.76
40.14
9
24.42
EV/EBITx
53.76
58.05
62.29
72.99
78.81
87.86
100.1
99.72
97.75
99.16
13.08
99.16
83.33
93
21.84
FCF yield (avg)%
8.64
8.42
10.97
10.44
10.24
12.77
10.64
10.69
8.43
9.40
4.21
10.64
10.34
61
11.01
FCF margin%
18.35
20.54
19.41
21.82
21.01
18.34
20.31
17.68
15.05
12.21
2.87
17.68
18.88
42
1.443
FCF / Net incomex
1.646
1.821
2.051
2.272
2.242
2.301
2.518
2.634
2.594
3.051
0.891
2.594
2.287
53
12.64
ROIC%
16.45
18.29
18.89
20.65
18.08
20.77
18.93
16.75
17.62
18.40
10.44
18.40
18.35
15
27.96
Return on equity%
21.24
19.40
21.78
23.96
26.85
23.91
22.83
24.75
26.60
26.83
15.25
24.75
23.94
38
7.23
Return on assets%
4.31
5.85
6.91
5.56
5.13
7.06
9.35
10.11
7.13
9.93
8.99
9.35
6.99
15
1.53
EPS¥
1.04
1.00
0.96
0.99
0.90
0.78
0.79
0.69
0.69
0.73
1.65
(4.03%)
(4.05%)
—
17.75
EPS growth%
25.37
24.78
23.23
21.94
19.47
17.82
17.48
15.04
15.43
16.44
29.33
16.44
18.65
42
3.42
Bookvalue per sh¥
5.75
5.85
6.19
7.41
8.03
7.97
8.65
8.52
9.94
10.90
3.38
6.31%
8.04%
—
3.88
FCF per share¥
1.75
1.85
2.04
2.22
2.26
2.09
1.83
1.63
1.43
1.58
0.62
(6.99%)
(1.16%)
—
2.32
Dividend per sh¥
2.70
3.03
3.41
3.46
3.47
3.66
4.08
4.57
5.16
4.90
1.61
7.18%
6.94%
—
13.50
Div yield (avg)%
25.02
24.74
23.20
23.51
24.59
22.90
20.17
21.87
20.75
21.70
19.27
21.70
23.05
50
3.76
Payout ratio%
12.51
9.87
9.18
8.90
11.85
11.64
11.94
14.42
13.07
11.78
5.56
11.94
11.81
34
134.3
Shares (diluted)M
112.3
95.98
97.55
83.05
71.55
65.61
63.14
54.12
51.80
44.04
133.9
(9.25%)
(8.45%)
29
20.24
Buyback yield%
13.05
13.93
10.96
13.36
12.95
11.39
11.57
10.62
11.31
9.23
15.02
11.31
11.48
24
1.737
D/E ratiox
1.727
1.527
1.445
1.587
1.498
1.413
1.540
1.434
1.530
1.606
0.807
1.530
1.529
95
0.808
Enterprise value¥B
1.433
1.405
1.339
1.316
1.255
1.196
1.058
1.045
1.107
1.016
1.181
(4.13%)
(4.75%)
36
740.0
LT debt¥M
180.0
161.0
174.3
185.2
186.0
193.7
203.9
198.2
217.2
242.8
433.9
5.48%
3.14%
26
Revenue
¥1.622B
6.73%
1.00×
Cost of revenue
¥821.0M
7.06%
1.03×
Operating expenses
¥361.7M
6.00%
0.93×
Goodwill & intangibles
20.55%
Cash and investments
16.20%
Spread over hurdle
79.34%