0.842
Revenue¥B
0.969
0.954
0.975
0.964
0.981
1.001
1.004
1.032
1.046
1.068
0.921
1.71%
0.80%
73
26.59
Revenue growth%
13.33
12.80
14.40
14.65
16.27
15.86
17.95
15.63
14.66
16.31
18.06
15.86
15.15
91
16.78
Gross margin%
7.80
8.77
9.81
7.33
8.33
10.70
7.96
9.56
11.57
11.48
26.77
10.70
9.17
46
17.21
Operating margin%
21.46
18.56
17.82
15.06
13.81
12.83
12.00
13.93
11.51
10.13
3.39
12.00
13.87
10
11.64
Net margin%
14.62
15.17
16.18
15.44
15.39
14.28
11.61
13.48
11.83
11.70
28.42
11.83
14.45
45
17.10
P/E ratio (avg)x
39.81
34.80
31.26
29.91
28.94
26.07
26.76
26.65
23.31
25.11
11.08
26.07
27.85
90
6.453
EV/EBITx
8.123
7.590
7.809
7.070
7.043
7.099
6.615
7.263
7.414
7.961
10.04
7.263
7.338
87
5.43
FCF yield (avg)%
1.62
3.60
6.13
6.31
4.36
6.74
5.44
3.49
2.52
2.31
4.04
3.49
3.98
34
15.66
FCF margin%
26.86
24.69
26.76
26.74
26.11
25.49
28.35
30.84
31.27
31.61
24.06
30.84
26.81
37
0.508
FCF / Net incomex
0.503
0.551
0.614
0.597
0.573
0.550
0.615
0.617
0.621
0.555
1.467
0.615
0.585
18
15.34
ROIC%
9.78
7.68
6.73
8.66
6.26
8.26
6.99
9.10
10.35
8.62
11.33
8.62
8.44
17
24.61
Return on equity%
17.14
16.21
14.99
15.14
17.93
16.18
14.93
15.37
13.28
13.67
18.77
14.93
15.25
60
15.87
Return on assets%
19.94
22.33
22.52
24.87
24.50
27.09
24.92
26.38
28.19
30.96
25.83
27.09
24.89
42
5.46
EPS¥
4.55
4.19
4.38
4.61
4.87
4.92
4.43
4.44
4.65
4.69
5.67
(0.75%)
0.65%
—
11.69
EPS growth%
15.55
15.06
15.90
16.87
16.80
16.99
16.61
18.32
20.29
17.67
26.56
17.67
16.83
56
3.48
Bookvalue per sh¥
1.66
1.66
1.45
1.54
1.53
1.47
1.40
1.32
1.20
1.12
3.21
(6.07%)
(3.67%)
—
4.40
FCF per share¥
3.48
3.46
3.72
4.15
4.61
4.43
4.39
4.96
5.01
5.24
4.81
2.58%
3.47%
—
3.89
Dividend per sh¥
8.72
9.06
8.94
9.53
10.72
10.47
11.83
11.46
11.39
11.62
5.52
1.62%
4.61%
—
13.75
Div yield (avg)%
2.01
0.40
0.40
0.40
1.55
1.92
4.62
2.17
0.40
1.98
24.20
1.98
1.74
90
9.59
Payout ratio%
25.77
24.10
22.86
23.65
26.53
25.40
23.09
25.35
23.16
26.02
3.31
25.35
24.73
27
117.3
Shares (diluted)M
165.1
176.8
184.2
188.4
224.3
249.6
289.9
325.0
360.8
387.1
115.4
11.53%
8.74%
86
15.50
Buyback yield%
2.92
5.56
7.96
5.41
8.30
10.50
12.13
9.60
9.21
10.05
13.92
10.05
8.76
6
0.415
D/E ratiox
1.532
1.690
1.764
1.776
1.735
1.615
1.845
1.771
1.734
1.674
0.879
1.734
1.734
60
0.635
Enterprise value¥B
1.681
1.807
2.091
2.189
2.083
2.277
2.432
2.721
2.693
2.749
0.966
5.70%
6.53%
30
0.714
LT debt¥B
0.592
0.588
0.548
0.597
0.658
0.718
0.685
0.678
0.674
0.739
1.195
2.37%
1.03%
90
Revenue
¥1.068B
0.80%
1.00×
Cost of revenue
¥747.7M
0.80%
1.00×
Operating expenses
¥185.1M
0.15%
0.94×
Goodwill & intangibles
16.08%
Spread over hurdle
(4.24%)