1.420
Revenue¥B
1.072
1.103
1.162
1.207
1.264
1.325
1.399
1.469
1.499
1.577
1.524
4.53%
4.39%
34
19.39
Revenue growth%
25.51
24.82
23.88
22.98
23.85
22.97
23.68
24.05
22.81
20.27
17.65
22.97
23.76
38
19.43
Gross margin%
25.02
24.00
25.62
27.02
25.81
26.25
24.19
24.87
24.83
26.44
14.13
24.87
25.32
15
16.93
Operating margin%
10.97
12.90
11.29
8.84
8.10
7.96
9.67
8.64
8.25
8.87
18.98
8.64
8.86
53
5.42
Net margin%
10.89
9.37
9.47
11.14
8.27
9.03
7.78
8.00
9.75
7.38
18.18
8.00
9.20
9
32.46
P/E ratio (avg)x
25.05
25.07
27.11
26.49
26.56
30.53
31.45
34.70
38.40
44.57
10.65
34.70
28.82
73
28.71
EV/EBITx
39.52
43.59
42.50
40.64
37.61
36.41
31.88
31.01
33.97
36.21
13.06
33.97
37.01
41
3.75
FCF yield (avg)%
15.34
14.76
14.46
16.73
17.89
18.96
16.17
18.89
17.01
17.63
27.17
17.63
16.87
36
14.00
FCF margin%
22.43
21.89
22.12
23.09
25.45
25.74
25.75
28.17
30.41
28.55
29.47
28.17
25.60
39
0.503
FCF / Net incomex
2.172
2.562
2.720
3.036
3.307
3.269
3.497
4.059
4.798
5.803
0.933
4.059
3.288
59
28.10
ROIC%
10.70
11.81
10.56
7.93
9.46
11.50
14.00
14.70
12.37
15.34
14.03
14.00
11.66
36
27.47
Return on equity%
0.40
2.97
0.40
0.40
2.53
2.82
4.42
7.02
9.09
11.74
12.85
7.02
2.90
54
5.42
Return on assets%
10.93
10.57
12.58
13.12
14.25
15.36
17.70
18.72
15.72
13.70
2.04
15.72
13.98
12
1.22
EPS¥
1.46
1.48
1.43
1.56
1.44
1.41
1.61
1.49
1.59
1.79
1.26
4.52%
2.91%
—
15.58
EPS growth%
26.29
23.48
25.40
25.82
23.27
23.68
20.72
19.46
19.88
17.13
17.84
19.88
23.38
34
1.39
Bookvalue per sh¥
1.67
1.83
1.81
1.79
1.87
1.81
1.98
2.17
2.47
2.49
2.16
5.89%
5.98%
—
0.71
FCF per share¥
2.64
3.02
3.52
3.77
3.78
4.50
4.66
4.85
4.83
5.34
0.90
7.13%
8.64%
—
1.11
Dividend per sh¥
0.56
0.59
0.65
0.63
0.73
0.78
0.81
0.79
0.94
1.13
0.42
9.15%
8.07%
—
15.15
Div yield (avg)%
27.16
27.03
28.85
30.40
32.87
30.30
28.20
29.06
31.06
31.75
8.50
30.30
29.68
14
17.90
Payout ratio%
20.35
21.36
22.63
22.71
19.93
19.36
19.38
19.16
17.03
15.31
8.19
19.16
19.66
52
220.1
Shares (diluted)M
400.3
469.4
464.8
554.5
547.7
541.2
527.4
605.1
678.7
734.2
218.7
6.04%
7.00%
32
8.24
Buyback yield%
14.63
17.12
15.96
14.69
11.99
9.15
7.25
4.71
6.28
6.68
18.45
6.68
10.57
42
1.174
D/E ratiox
0.954
0.982
1.029
1.087
1.028
0.932
0.968
0.977
1.026
0.951
0.955
0.968
0.979
51
291.4
Enterprise value¥M
826.7
791.3
762.3
724.0
785.4
836.8
797.5
751.4
768.2
743.7
581.3
(1.08%)
(1.36%)
7
1,346
LT debt¥M
200.1
186.5
201.2
178.6
194.9
174.2
163.8
152.2
154.6
137.9
352.4
(6.68%)
(3.63%)
33
Revenue
¥1.577B
4.39%
1.00×
Cost of revenue
¥842.3M
4.02%
0.97×
Operating expenses
¥334.6M
4.76%
1.04×
Goodwill & intangibles
18.03%
Spread over hurdle
50.39%