0.662
Revenue¥B
1.655
1.741
1.810
1.866
1.984
2.078
2.193
2.286
2.381
2.491
0.695
4.66%
4.36%
14
7.64
Revenue growth%
32.17
34.58
36.78
39.71
41.30
38.72
36.77
39.58
38.38
38.54
11.30
38.54
38.46
41
13.63
Gross margin%
28.56
29.92
30.35
29.37
29.84
32.10
31.39
31.11
30.94
29.50
17.11
31.11
30.13
73
10.73
Operating margin%
10.25
12.26
15.11
15.04
12.46
10.15
10.41
10.61
9.47
6.66
14.63
10.15
10.51
23
24.59
Net margin%
11.55
13.19
11.91
12.34
10.86
9.74
8.70
6.45
8.88
6.44
4.14
8.70
10.30
40
37.20
P/E ratio (avg)x
13.98
13.81
14.83
13.48
14.65
15.74
16.10
17.02
16.14
14.95
17.44
16.10
14.89
19
18.20
EV/EBITx
12.91
12.20
12.87
11.87
11.69
11.91
13.36
14.77
15.22
15.66
32.80
14.77
12.89
59
17.82
FCF yield (avg)%
26.22
27.17
25.77
27.82
25.79
28.36
27.27
27.98
29.62
32.27
21.75
28.36
27.54
43
10.73
FCF margin%
21.49
19.37
16.39
14.13
13.02
14.26
13.99
15.32
12.55
10.90
2.42
13.99
14.20
68
1.728
FCF / Net incomex
1.494
1.268
1.115
0.961
1.032
0.887
0.881
0.938
0.915
0.984
0.251
0.915
0.973
23
26.04
ROIC%
7.99
10.52
9.48
6.53
7.09
4.16
1.38
4.05
4.68
3.41
2.64
4.05
5.60
31
7.18
Return on equity%
10.21
11.67
11.08
13.48
14.82
16.59
15.65
17.44
18.71
18.51
21.44
17.44
15.24
74
18.83
Return on assets%
24.29
26.06
28.09
28.85
30.11
29.75
30.53
30.67
31.10
28.61
21.89
30.53
29.30
63
4.29
EPS¥
5.72
6.17
6.63
7.81
7.80
8.39
7.98
8.51
8.29
9.53
4.63
4.11%
6.76%
—
2.49
EPS growth%
21.17
19.09
18.90
17.03
14.16
11.90
13.92
13.82
15.38
14.60
28.58
13.92
14.99
10
1.44
Bookvalue per sh¥
3.00
3.21
3.23
3.35
3.40
3.14
2.81
2.79
2.54
2.69
4.68
(4.56%)
(0.66%)
—
2.64
FCF per share¥
1.29
1.25
1.19
1.35
1.30
1.30
1.44
1.58
1.51
1.45
3.06
2.23%
1.50%
—
3.97
Dividend per sh¥
3.35
3.37
2.93
2.76
2.39
2.27
2.19
2.12
2.06
2.04
4.24
(3.13%)
(5.90%)
—
7.66
Div yield (avg)%
19.14
20.99
20.22
21.95
20.92
19.41
19.97
18.30
15.53
12.81
22.15
18.30
19.69
45
28.72
Payout ratio%
8.69
5.78
8.74
7.04
9.56
6.94
4.61
6.30
7.26
4.38
8.08
6.30
6.99
77
0.432
Shares (diluted)B
0.623
0.690
0.810
0.787
0.784
0.870
1.026
1.117
1.114
1.130
0.442
7.60%
7.76%
78
3.32
Buyback yield%
12.22
14.46
12.20
11.90
11.29
13.01
10.62
8.11
8.49
7.63
15.95
8.49
11.60
40
0.690
D/E ratiox
1.945
1.967
2.063
2.078
2.109
2.134
2.235
2.337
2.229
2.292
1.225
2.235
2.121
94
2,096
Enterprise value¥M
644.6
562.5
578.1
562.3
573.4
591.0
583.0
606.1
588.5
562.7
927.4
(0.38%)
(2.65%)
91
1.069
LT debt¥B
4.618
4.626
5.432
6.042
5.951
6.935
7.675
7.637
9.057
9.128
0.195
8.93%
9.09%
42
Revenue
¥2.491B
4.36%
1.00×
Cost of revenue
¥1.481B
4.45%
1.01×
Operating expenses
¥612.9M
4.09%
0.97×
Goodwill & intangibles
14.35%
Spread over hurdle
(1.06%)