0.581
Revenue¥B
1.083
1.134
1.199
1.270
1.292
1.327
1.401
1.470
1.533
1.590
0.613
4.24%
4.47%
75
22.12
Revenue growth%
13.48
16.29
18.45
19.25
19.78
19.18
21.03
19.58
18.33
18.93
17.92
19.18
19.06
20
11.46
Gross margin%
3.87
2.22
0.40
0.40
0.40
0.40
2.91
5.79
8.67
8.00
8.01
5.79
2.56
28
19.14
Operating margin%
29.19
26.64
24.41
27.11
28.00
30.32
29.44
30.05
30.91
31.94
10.05
30.32
29.31
82
10.00
Net margin%
5.37
6.31
7.88
5.03
2.67
5.61
3.13
4.04
2.14
0.40
23.86
3.13
4.53
35
11.23
P/E ratio (avg)x
11.88
11.22
12.07
13.55
14.49
14.76
13.18
11.84
12.91
13.06
28.06
13.06
12.99
18
20.14
EV/EBITx
12.97
14.22
12.51
11.09
11.28
9.906
9.155
9.942
9.664
8.367
31.56
9.664
10.51
35
28.76
FCF yield (avg)%
22.12
20.77
19.99
18.26
19.99
17.01
16.69
14.66
15.15
14.79
27.77
15.15
17.64
56
10.91
FCF margin%
21.18
24.16
24.06
21.65
23.88
26.64
24.42
26.78
29.52
28.51
23.31
26.78
24.29
61
1.080
FCF / Net incomex
0.516
0.539
0.481
0.497
0.551
0.501
0.472
0.441
0.452
0.424
1.049
0.452
0.489
17
8.75
ROIC%
23.36
26.32
23.99
25.11
22.60
23.84
21.05
18.66
19.42
17.10
6.39
19.42
22.98
65
20.71
Return on equity%
27.47
28.28
29.54
30.09
30.77
28.70
29.88
32.38
34.98
35.28
10.76
32.38
29.99
76
8.06
Return on assets%
19.96
18.32
16.44
14.57
15.91
15.54
13.13
14.32
11.64
14.23
19.26
14.23
15.05
7
1.08
EPS¥
1.40
1.45
1.37
1.36
1.48
1.38
1.57
1.54
1.75
2.01
1.14
6.30%
4.02%
—
21.57
EPS growth%
13.03
11.84
11.42
10.96
11.28
11.99
13.60
16.42
14.40
15.01
7.35
14.40
12.51
16
0.81
Bookvalue per sh¥
1.38
1.51
1.63
1.67
1.52
1.49
1.53
1.71
1.83
1.97
0.29
5.25%
3.84%
—
1.15
FCF per share¥
0.80
0.89
0.97
0.99
1.10
1.20
1.20
1.31
1.34
1.22
1.23
2.09%
3.57%
—
0.80
Dividend per sh¥
2.07
1.98
2.11
2.07
2.17
2.03
1.99
2.00
2.05
1.90
1.45
(2.64%)
(0.69%)
—
16.05
Div yield (avg)%
23.18
24.89
26.80
29.44
27.78
26.96
26.57
27.22
26.40
24.72
17.70
26.57
26.69
20
21.84
Payout ratio%
31.22
28.25
30.92
28.28
27.61
30.37
31.52
31.07
29.30
29.13
8.59
30.37
29.83
13
255.8
Shares (diluted)M
232.8
260.5
279.5
313.0
277.3
266.4
276.0
301.0
271.4
259.5
258.9
(1.31%)
0.07%
62
22.09
Buyback yield%
22.55
22.10
24.61
23.81
23.55
24.33
24.60
26.83
24.97
25.19
5.38
24.97
24.46
23
1.108
D/E ratiox
0.676
0.723
0.726
0.779
0.817
0.857
0.787
0.727
0.736
0.699
1.040
0.736
0.731
12
576.9
Enterprise value¥M
758.3
751.8
798.6
855.2
929.6
896.7
927.7
961.3
957.0
898.2
880.0
(0.69%)
0.99%
18
398.7
LT debt¥M
898.1
790.0
863.6
858.7
870.7
891.7
919.5
952.4
884.4
822.9
99.50
(1.12%)
(0.68%)
47
Revenue
¥1.590B
4.47%
1.00×
Cost of revenue
¥946.9M
4.41%
0.99×
Operating expenses
¥212.6M
4.65%
1.02×
Goodwill & intangibles
20.20%
Spread over hurdle
(1.09%)