0.790
Revenue¥B
0.577
0.634
0.677
0.742
0.797
0.857
0.934
1.009
1.077
1.174
0.883
8.07%
8.05%
94
17.47
Revenue growth%
9.30
9.30
10.64
9.42
10.81
12.14
11.53
11.56
11.97
10.83
26.18
11.56
10.82
25
18.91
Gross margin%
11.46
10.20
8.64
7.82
6.15
8.34
9.75
10.91
10.01
7.78
17.22
9.75
9.19
72
26.94
Operating margin%
21.29
22.23
19.97
22.31
22.85
22.31
24.61
25.99
24.11
26.05
15.38
24.61
22.58
93
28.77
Net margin%
32.96
35.62
34.63
33.23
30.90
28.37
30.59
28.50
27.07
29.08
24.31
28.50
30.75
79
18.48
P/E ratio (avg)x
39.44
35.73
32.07
29.67
25.53
28.04
27.63
30.01
30.87
32.86
14.57
30.01
30.44
40
33.19
EV/EBITx
40.56
41.69
38.82
41.19
43.75
46.83
47.79
49.83
50.21
56.64
13.65
49.83
45.29
52
24.37
FCF yield (avg)%
19.99
21.43
20.12
18.14
19.89
19.92
20.47
21.01
21.49
19.95
9.43
20.47
20.05
76
6.22
FCF margin%
28.14
29.55
31.50
30.32
32.20
35.12
34.29
31.44
33.04
33.38
4.94
33.38
31.85
14
1.182
FCF / Net incomex
2.000
2.013
1.903
1.777
2.015
2.162
2.398
2.269
2.566
2.726
1.603
2.398
2.089
80
7.60
ROIC%
16.65
19.22
17.18
19.91
17.13
15.55
18.42
20.96
21.95
21.47
28.57
20.96
18.82
84
25.43
Return on equity%
13.92
11.30
11.61
12.90
12.30
14.45
13.70
15.10
17.31
17.60
7.83
15.10
13.81
85
18.89
Return on assets%
23.10
23.98
25.30
23.84
20.85
20.16
22.62
22.36
21.06
22.64
20.27
22.36
22.63
76
2.63
EPS¥
10.68
10.49
12.46
13.28
13.01
15.46
16.00
19.28
21.52
24.38
2.93
13.38%
9.61%
—
18.44
EPS growth%
26.89
27.87
28.60
28.43
31.03
32.48
33.27
34.84
32.71
29.72
28.27
32.71
30.38
17
2.28
Bookvalue per sh¥
5.37
5.79
6.07
5.91
6.87
7.80
8.38
8.12
8.88
10.03
4.81
7.85%
6.92%
—
2.54
FCF per share¥
4.30
4.65
4.32
4.21
4.29
4.65
4.56
4.41
4.82
5.08
4.52
3.45%
2.51%
—
6.08
Dividend per sh¥
5.44
6.27
6.47
6.63
7.06
8.22
9.04
9.08
10.12
11.83
5.26
10.89%
7.87%
—
12.63
Div yield (avg)%
14.43
11.65
13.45
13.11
15.46
16.25
14.01
13.22
14.91
16.48
24.42
14.91
14.22
26
29.79
Payout ratio%
17.08
15.94
18.59
20.54
20.48
19.21
20.66
21.62
23.82
24.21
20.68
21.62
20.51
93
167.9
Shares (diluted)M
238.8
239.2
262.3
308.0
296.4
327.8
382.7
414.5
413.2
418.2
169.8
7.13%
6.19%
25
8.83
Buyback yield%
14.44
16.57
16.50
14.70
17.31
18.90
19.00
18.77
16.88
18.20
25.11
18.77
17.10
76
1.421
D/E ratiox
1.451
1.277
1.379
1.325
1.300
1.253
1.272
1.164
1.169
1.036
0.518
1.169
1.274
35
614.3
Enterprise value¥M
113.9
98.71
106.1
96.45
106.0
105.9
112.2
106.5
99.61
96.27
114.3
(1.90%)
(2.32%)
91
587.2
LT debt¥M
172.2
176.4
196.0
196.6
205.9
223.0
221.5
227.4
265.3
265.6
271.7
5.23%
4.65%
28
Revenue
¥1.174B
8.05%
1.00×
Cost of revenue
¥822.1M
8.05%
1.00×
Operating expenses
¥208.5M
7.76%
0.97×
Cash and investments
15.74%
Spread over hurdle
(4.82%)