0.971
Revenue¥B
1.519
1.527
1.520
1.571
1.605
1.581
1.579
1.576
1.608
1.641
1.008
0.46%
0.99%
47
14.92
Revenue growth%
23.81
22.67
19.79
20.99
18.67
19.22
18.21
15.88
16.97
18.90
4.51
18.21
19.06
40
29.90
Gross margin%
22.05
20.42
21.26
18.95
16.58
13.64
12.65
15.54
14.74
13.27
19.06
13.64
16.06
26
13.88
Operating margin%
7.31
8.60
8.92
8.27
9.35
8.24
8.17
10.33
10.18
9.08
15.02
9.08
8.76
7
7.20
Net margin%
33.05
32.47
31.70
30.93
29.21
28.32
28.65
31.37
29.65
31.79
24.81
29.65
31.15
67
24.24
P/E ratio (avg)x
35.48
38.51
38.01
44.53
49.94
49.99
49.69
54.12
55.72
62.18
12.01
54.12
49.82
44
12.15
EV/EBITx
54.10
60.06
63.79
73.43
74.51
84.59
92.74
93.36
93.06
90.65
22.91
92.74
79.55
17
26.18
FCF yield (avg)%
0.40
0.40
3.09
3.07
5.05
6.90
9.65
11.99
14.39
12.85
22.85
11.99
5.97
18
15.28
FCF margin%
18.78
20.16
20.58
20.20
21.76
24.41
22.25
19.56
19.70
20.56
16.20
20.56
20.38
58
1.272
FCF / Net incomex
1.627
1.832
1.743
1.783
1.804
2.076
2.132
2.006
1.982
1.855
0.696
2.006
1.843
54
9.32
ROIC%
12.56
14.10
15.06
15.21
17.19
16.99
15.94
16.80
15.42
16.11
28.67
16.11
15.68
28
29.81
Return on equity%
13.42
12.22
10.77
9.49
11.95
9.14
8.31
9.90
8.62
10.36
14.15
9.14
10.13
46
28.63
Return on assets%
11.48
13.03
11.30
12.95
13.06
13.27
15.01
13.72
12.67
10.66
13.69
13.27
12.99
68
0.94
EPS¥
0.95
1.02
0.97
1.12
1.28
1.50
1.57
1.54
1.52
1.74
0.99
6.33%
6.09%
—
11.53
EPS growth%
13.77
15.07
16.88
17.48
15.93
13.35
12.00
14.37
15.48
12.83
26.04
13.35
14.72
88
3.87
Bookvalue per sh¥
2.89
2.99
3.14
3.77
3.73
4.25
4.68
5.45
6.57
7.50
1.68
14.97%
9.86%
—
2.76
FCF per share¥
2.44
2.47
2.28
2.25
2.45
2.27
2.23
2.35
2.30
2.23
3.93
(1.81%)
(2.28%)
—
3.36
Dividend per sh¥
4.87
4.83
4.70
5.39
5.21
6.17
6.83
7.82
8.79
8.74
1.43
10.90%
7.47%
—
3.17
Div yield (avg)%
17.24
15.92
13.89
16.15
17.30
17.38
18.32
15.89
17.64
16.43
8.24
17.38
16.83
91
13.09
Payout ratio%
20.96
20.34
21.70
19.74
22.22
22.70
19.98
18.53
15.82
16.09
19.67
18.53
20.16
56
252.4
Shares (diluted)M
165.9
145.7
147.1
149.1
155.2
147.0
145.7
156.3
161.5
154.8
256.7
(0.05%)
(1.02%)
47
6.49
Buyback yield%
32.34
30.95
33.01
34.40
33.00
33.84
30.90
30.69
30.53
32.95
11.71
30.90
32.65
71
1.763
D/E ratiox
0.703
0.804
0.897
0.995
1.080
1.215
1.388
1.323
1.336
1.313
0.891
1.323
1.147
21
1,240
Enterprise value¥M
422.6
403.2
437.8
427.4
458.9
482.6
496.1
549.4
614.7
679.2
658.3
8.16%
6.19%
37
1.393
LT debt¥B
2.286
2.225
2.427
2.669
3.126
3.067
3.653
3.588
3.846
4.082
0.170
5.49%
6.89%
9
Revenue
¥1.641B
0.99%
1.00×
Cost of revenue
¥853.5M
0.61%
0.96×
Operating expenses
¥389.0M
1.38%
1.04×
Goodwill & intangibles
14.46%
Spread over hurdle
38.51%