0.674
Revenue¥B
1.104
1.119
1.158
1.223
1.246
1.303
1.324
1.377
1.451
1.528
0.723
4.18%
3.55%
30
21.83
Revenue growth%
19.98
18.50
16.56
16.78
18.12
18.48
20.33
20.87
21.33
18.92
5.65
20.33
18.71
18
21.80
Gross margin%
23.38
26.27
29.06
31.22
29.88
27.90
30.49
29.52
29.27
26.68
2.27
29.27
29.17
71
10.10
Operating margin%
8.40
8.05
5.34
3.77
4.10
3.86
5.41
4.23
2.63
2.69
7.36
3.86
4.17
85
13.28
Net margin%
19.44
17.39
14.84
15.42
17.66
18.57
18.25
20.17
20.53
20.37
13.56
20.17
18.41
81
21.44
P/E ratio (avg)x
40.33
36.98
39.90
41.46
39.89
39.16
36.90
41.60
44.57
46.24
34.41
41.60
40.12
87
16.48
EV/EBITx
15.47
17.34
17.76
17.37
18.34
19.37
18.70
19.49
17.57
19.28
28.78
19.28
18.05
69
11.68
FCF yield (avg)%
27.90
25.06
27.98
30.11
31.46
34.32
32.37
32.91
32.80
35.04
12.27
32.91
31.92
59
17.95
FCF margin%
7.89
6.90
5.22
7.81
5.88
8.80
6.95
8.83
8.14
10.85
20.47
8.80
7.85
80
0.495
FCF / Net incomex
1.847
1.937
2.040
2.157
2.181
2.623
3.171
3.557
3.886
4.524
0.777
3.557
2.402
44
12.67
ROIC%
4.16
2.64
0.76
2.85
3.98
1.80
0.40
0.40
0.61
3.46
25.71
0.61
2.22
71
20.09
Return on equity%
23.89
25.67
24.62
23.91
25.47
27.06
29.17
30.05
30.16
31.60
7.54
30.05
26.37
56
10.19
Return on assets%
11.42
10.36
8.16
5.23
6.68
4.54
6.91
3.99
3.98
6.24
25.59
4.54
6.46
60
3.90
EPS¥
2.20
2.11
1.98
1.85
1.90
1.75
1.92
2.19
2.31
2.37
4.15
4.46%
0.87%
—
19.43
EPS growth%
17.79
17.29
15.89
13.32
15.90
18.71
21.26
18.96
20.53
20.55
10.60
20.53
18.25
69
2.40
Bookvalue per sh¥
6.19
7.04
7.36
7.54
8.34
8.60
8.74
8.80
8.66
9.55
2.87
2.74%
4.65%
—
3.25
FCF per share¥
1.57
1.61
1.69
1.68
1.62
1.48
1.66
1.62
1.73
1.71
1.42
1.09%
0.75%
—
3.59
Dividend per sh¥
6.34
7.40
8.68
9.85
10.71
12.89
15.08
14.88
15.14
16.53
1.21
9.07%
9.88%
—
8.54
Div yield (avg)%
26.78
25.91
28.15
27.47
30.04
30.25
28.50
27.66
29.20
26.50
14.79
28.50
27.90
24
11.37
Payout ratio%
18.91
19.09
18.35
20.92
21.19
20.03
19.70
22.24
23.61
21.84
23.30
21.84
20.48
73
0.318
Shares (diluted)B
0.500
0.600
0.638
0.766
0.914
1.089
1.195
1.425
1.693
1.968
0.305
16.58%
15.90%
49
14.06
Buyback yield%
29.63
32.24
33.07
33.82
36.01
35.66
35.24
37.63
38.81
40.49
7.10
37.63
35.45
49
1.329
D/E ratiox
1.255
1.210
1.157
1.293
1.190
1.239
1.229
1.299
1.274
1.233
1.784
1.239
1.236
78
0.141
Enterprise value¥B
0.751
0.784
0.837
0.816
0.766
0.877
0.888
0.945
0.991
1.059
0.267
6.69%
2.93%
33
549.3
LT debt¥M
237.0
207.7
192.7
198.4
178.7
196.8
181.9
191.6
185.9
174.1
902.2
(0.53%)
(2.64%)
44
Revenue
¥1.528B
3.55%
1.00×
Cost of revenue
¥740.7M
3.76%
1.02×
Operating expenses
¥269.2M
3.27%
0.97×
Goodwill & intangibles
17.24%
Return on capital
114.60%
Spread over hurdle
104.81%