0.909
Revenue¥B
0.678
0.690
0.701
0.724
0.751
0.771
0.808
0.813
0.829
0.851
1.007
2.52%
2.75%
53
13.55
Revenue growth%
22.37
20.89
22.02
22.35
20.83
18.22
15.28
17.61
15.26
13.10
25.62
15.28
19.53
54
19.78
Gross margin%
8.04
7.52
7.29
5.07
7.14
7.80
8.21
10.22
9.94
9.48
25.14
9.48
7.92
64
20.55
Operating margin%
18.49
20.33
21.73
21.20
22.63
24.64
22.20
22.33
21.28
18.50
25.69
22.20
21.51
27
11.70
Net margin%
26.43
26.21
25.21
25.21
27.79
30.62
27.88
28.86
27.75
26.02
3.94
27.88
27.09
61
7.636
P/E ratio (avg)x
21.20
24.63
28.61
28.93
34.96
36.49
36.33
42.54
43.79
46.97
33.66
42.54
35.64
75
22.80
EV/EBITx
10.81
10.64
10.27
10.30
10.86
11.45
9.850
8.656
8.377
7.104
37.73
8.656
10.28
76
7.65
FCF yield (avg)%
27.62
27.69
26.39
24.80
22.85
20.00
22.32
23.31
20.31
22.27
3.81
22.27
23.08
88
5.22
FCF margin%
11.11
13.15
13.48
14.93
15.36
15.66
16.61
15.23
14.68
12.52
19.43
15.23
14.81
56
1.285
FCF / Net incomex
1.557
1.757
1.937
2.265
2.500
2.881
3.222
3.314
3.315
3.868
1.019
3.314
2.690
78
27.94
ROIC%
11.66
12.46
13.97
16.57
14.84
12.72
13.82
12.91
10.47
9.35
3.91
12.72
12.81
85
13.49
Return on equity%
19.72
18.79
15.94
16.46
15.02
14.10
17.01
16.60
14.06
16.10
24.87
16.10
16.28
10
22.40
Return on assets%
25.05
22.91
25.90
27.73
29.18
30.88
32.16
34.22
32.48
31.92
8.39
32.16
30.03
56
2.28
EPS¥
5.72
5.67
5.95
5.89
6.29
6.24
6.85
7.44
8.60
8.26
2.47
5.59%
4.64%
—
27.47
EPS growth%
24.21
21.30
19.31
20.58
21.05
20.48
20.74
19.33
17.31
14.31
28.81
19.33
20.53
14
2.73
Bookvalue per sh¥
2.60
2.62
2.79
2.59
2.76
3.02
3.02
2.88
2.68
2.39
3.32
(2.82%)
(2.07%)
—
7.41
FCF per share¥
4.04
4.42
4.09
3.72
3.90
3.72
3.97
4.52
5.00
5.53
3.59
7.24%
3.16%
—
1.36
Dividend per sh¥
4.73
5.28
5.48
6.50
6.73
7.90
8.13
8.22
9.68
10.51
3.10
9.33%
9.69%
—
13.41
Div yield (avg)%
13.08
11.73
13.54
10.89
13.43
16.12
13.62
12.54
14.09
11.75
29.28
13.62
13.25
66
2.64
Payout ratio%
10.56
9.22
8.66
6.09
8.57
8.46
11.38
11.97
14.36
12.94
22.99
11.97
9.89
82
83.78
Shares (diluted)M
107.7
111.9
118.3
112.6
129.6
139.4
131.5
124.3
143.3
139.8
82.19
1.53%
3.88%
24
13.65
Buyback yield%
26.24
24.70
22.45
19.78
22.07
23.40
23.43
26.30
25.15
27.52
17.26
25.15
24.07
90
1.264
D/E ratiox
1.075
1.030
1.059
0.968
0.852
0.779
0.700
0.680
0.659
0.610
1.789
0.680
0.816
84
1,008
Enterprise value¥M
698.0
664.0
642.7
639.3
601.1
650.2
688.0
590.9
551.0
489.9
725.9
(4.01%)
(4.33%)
87
1.134
LT debt¥B
0.263
0.256
0.287
0.325
0.366
0.385
0.443
0.511
0.564
0.573
1.087
9.39%
8.46%
19
Revenue
¥851.2M
2.75%
1.00×
Cost of revenue
¥441.7M
2.64%
0.99×
Operating expenses
¥164.0M
3.18%
1.04×
Goodwill & intangibles
13.03%
Spread over hurdle
83.96%