1.312
Revenue¥B
1.084
1.095
1.144
1.200
1.244
1.272
1.321
1.339
1.380
1.406
1.446
2.48%
2.76%
64
5.76
Revenue growth%
30.53
28.64
30.50
31.88
32.26
31.55
31.46
33.00
31.92
30.90
22.67
31.55
31.50
10
3.33
Gross margin%
28.72
28.44
26.89
29.62
27.54
27.24
26.92
27.26
27.51
24.68
20.51
27.24
27.39
38
15.67
Operating margin%
12.88
11.83
14.39
17.00
18.44
20.30
22.72
25.52
27.02
27.13
10.98
25.52
19.37
70
25.07
Net margin%
21.59
20.50
18.29
21.19
21.57
19.51
22.12
22.46
21.87
19.08
16.39
21.87
21.38
48
18.27
P/E ratio (avg)x
23.46
27.75
30.59
30.53
33.59
35.44
42.37
42.25
41.65
41.55
29.24
41.65
34.51
38
30.17
EV/EBITx
14.35
13.75
13.92
15.00
16.61
14.59
13.08
12.53
13.15
14.22
12.85
13.15
14.07
55
27.01
FCF yield (avg)%
10.78
12.36
14.80
17.79
18.32
20.44
22.69
25.45
23.05
25.53
9.97
23.05
19.38
75
28.73
FCF margin%
13.47
15.67
14.90
16.03
16.48
14.37
16.74
17.58
17.93
14.99
8.43
16.74
15.85
30
0.708
FCF / Net incomex
2.929
2.915
3.253
3.252
3.195
3.344
3.933
4.488
5.093
5.169
0.676
4.488
3.299
20
2.32
ROIC%
3.10
4.10
5.79
6.38
5.63
5.46
4.32
3.89
4.74
3.16
4.79
4.32
4.53
55
17.76
Return on equity%
27.62
27.52
25.50
24.07
25.70
24.28
24.65
22.24
21.62
19.17
17.03
22.24
24.46
79
14.20
Return on assets%
8.25
8.43
10.47
12.13
13.00
12.99
14.45
15.45
15.49
18.17
10.99
15.45
13.00
93
2.03
EPS¥
1.73
1.70
1.69
1.75
1.97
2.10
2.08
2.22
2.04
2.16
2.10
1.86%
1.53%
—
22.20
EPS growth%
19.30
16.37
19.05
20.49
22.28
22.28
19.50
18.79
16.99
18.50
9.26
18.79
19.18
11
0.41
Bookvalue per sh¥
2.22
2.23
2.09
2.10
1.99
1.79
1.65
1.84
1.93
1.85
2.39
(1.41%)
(1.30%)
—
0.68
FCF per share¥
2.62
2.49
2.80
2.95
3.32
3.58
3.48
3.55
3.95
4.45
1.13
6.04%
4.87%
—
1.52
Dividend per sh¥
0.66
0.67
0.69
0.68
0.73
0.67
0.66
0.68
0.60
0.57
2.05
(5.01%)
(0.92%)
—
4.53
Div yield (avg)%
7.77
6.22
3.85
1.64
0.40
1.78
2.29
3.86
1.75
3.14
9.74
2.29
2.72
87
17.88
Payout ratio%
4.76
2.14
3.27
2.57
3.01
0.40
0.40
0.40
0.40
0.40
14.28
0.40
1.27
67
408.7
Shares (diluted)M
313.9
324.2
323.0
318.2
332.7
286.1
250.9
214.7
214.7
231.4
410.1
(7.01%)
(4.15%)
90
26.97
Buyback yield%
8.77
10.72
9.87
7.04
9.17
9.12
10.91
10.26
12.14
9.75
7.86
10.26
9.81
22
0.600
D/E ratiox
0.443
0.446
0.518
0.563
0.607
0.691
0.696
0.748
0.781
0.839
1.388
0.748
0.649
32
100.8
Enterprise value¥M
375.5
385.9
381.3
346.1
301.1
289.6
247.7
251.1
248.3
270.8
697.2
(2.10%)
(2.91%)
30
0.121
LT debt¥B
1.238
1.176
1.231
1.289
1.263
1.270
1.427
1.430
1.340
1.379
0.679
1.77%
2.31%
9
Revenue
¥1.406B
2.76%
1.00×
Cost of revenue
¥893.9M
3.14%
1.04×
Operating expenses
¥232.6M
2.09%
0.94×
Goodwill & intangibles
15.11%
Spread over hurdle
15.85%