0.580
Revenue¥B
2.094
2.098
2.111
2.139
2.139
2.208
2.252
2.327
2.381
2.397
0.612
2.31%
1.41%
73
4.86
Revenue growth%
11.50
12.60
13.46
10.86
9.53
7.98
8.84
10.21
11.04
8.82
17.13
8.84
10.53
90
27.96
Gross margin%
17.33
17.09
15.02
13.75
16.18
14.75
14.52
11.80
9.44
8.31
26.37
11.80
14.63
38
23.78
Operating margin%
24.36
26.67
27.71
30.32
27.56
29.05
29.20
29.63
32.09
30.75
28.82
29.63
29.13
8
24.31
Net margin%
4.30
3.11
3.56
2.62
4.34
7.22
9.17
9.79
7.64
10.60
2.12
9.17
5.78
87
25.26
P/E ratio (avg)x
51.92
57.72
68.41
75.56
82.34
94.44
95.42
111.1
123.1
147.1
26.97
111.1
88.39
25
10.11
EV/EBITx
27.80
30.74
33.87
34.95
32.75
36.27
39.17
41.02
41.15
41.19
11.83
41.02
35.61
37
14.21
FCF yield (avg)%
13.08
16.01
14.33
14.16
11.23
10.48
10.66
12.65
10.45
13.41
17.59
10.66
12.86
39
10.41
FCF margin%
11.37
12.03
12.77
15.25
12.74
13.82
12.61
10.59
13.16
14.39
25.19
13.16
12.75
69
0.865
FCF / Net incomex
2.117
2.517
2.775
3.298
3.561
4.161
4.270
4.430
5.281
6.178
1.571
4.430
3.861
29
9.77
ROIC%
22.26
23.20
20.45
22.41
24.62
23.71
24.64
24.61
25.32
23.95
8.90
24.61
23.83
12
6.85
Return on equity%
21.65
20.57
20.18
17.68
19.28
20.83
19.42
20.59
20.09
19.79
4.46
20.09
20.13
60
19.41
Return on assets%
20.61
22.45
20.60
18.27
17.20
18.39
20.09
22.95
24.16
23.57
21.92
22.95
20.60
59
0.44
EPS¥
0.73
0.73
0.64
0.59
0.63
0.61
0.62
0.62
0.59
0.51
0.47
(3.95%)
(3.08%)
—
4.23
EPS growth%
17.45
19.13
16.45
17.70
16.45
19.44
20.66
19.79
18.47
20.22
9.98
19.79
18.80
31
1.44
Bookvalue per sh¥
2.36
2.40
2.40
2.62
2.57
2.52
2.62
2.67
2.46
2.41
1.53
(1.26%)
1.17%
—
0.96
FCF per share¥
0.45
0.43
0.38
0.37
0.36
0.38
0.37
0.36
0.39
0.34
0.35
(0.66%)
(2.96%)
—
0.88
Dividend per sh¥
1.28
1.39
1.40
1.42
1.66
1.71
1.72
1.99
2.15
2.37
1.37
7.42%
6.75%
—
7.62
Div yield (avg)%
27.47
25.56
26.52
25.34
27.78
26.72
24.62
22.31
19.40
21.54
21.40
22.31
25.45
60
11.22
Payout ratio%
24.81
24.75
21.91
19.34
18.86
20.58
20.01
20.02
17.21
16.59
25.30
20.01
20.02
30
0.780
Shares (diluted)B
0.915
1.062
1.072
1.194
1.328
1.322
1.430
1.427
1.482
1.544
0.755
3.06%
6.05%
17
21.47
Buyback yield%
14.68
12.94
10.40
10.08
12.81
13.04
12.94
13.93
11.90
11.97
23.11
12.94
12.88
90
1.376
D/E ratiox
0.775
0.850
0.899
0.945
1.099
1.284
1.336
1.387
1.498
1.570
0.599
1.387
1.192
21
0.967
Enterprise value¥B
4.073
4.434
4.355
4.460
4.866
5.064
6.026
5.891
6.952
7.019
1.841
7.60%
6.73%
85
0.454
LT debt¥B
2.596
3.042
3.433
4.021
4.413
4.836
4.882
5.501
5.789
7.022
0.398
9.74%
11.60%
64
Revenue
¥2.397B
1.41%
1.00×
Cost of revenue
¥1.559B
1.63%
1.02×
Operating expenses
¥395.4M
1.21%
0.98×
Goodwill & intangibles
15.81%
Spread over hurdle
60.03%