2.479
Revenue¥B
1.087
1.174
1.274
1.396
1.496
1.631
1.773
1.952
2.173
2.313
2.650
9.10%
8.91%
83
2.69
Revenue growth%
3.21
4.27
4.37
5.08
6.61
3.76
0.78
0.40
0.40
0.40
25.59
0.40
3.49
41
22.72
Gross margin%
12.92
15.21
15.37
17.88
15.26
12.60
9.92
12.21
13.13
11.35
16.26
12.21
13.02
86
26.15
Operating margin%
1.11
3.65
3.54
2.72
0.64
3.45
4.33
4.45
4.06
1.41
22.32
4.06
3.50
85
3.52
Net margin%
30.80
29.93
27.28
29.02
31.53
29.21
30.18
31.56
31.16
29.80
6.14
30.18
30.05
16
6.868
P/E ratio (avg)x
21.51
23.21
26.58
25.45
29.50
29.45
29.18
28.23
31.49
33.63
25.14
29.45
28.70
57
27.50
EV/EBITx
33.87
33.31
34.30
37.43
35.64
35.75
39.94
45.03
47.93
49.51
29.18
45.03
36.59
80
22.19
FCF yield (avg)%
3.16
1.03
0.40
0.40
3.35
4.11
6.90
9.86
11.30
10.99
14.12
9.86
3.73
32
28.82
FCF margin%
2.26
0.40
2.57
0.40
0.40
0.40
1.92
0.52
0.57
1.07
15.38
0.57
0.54
68
0.423
FCF / Net incomex
1.383
1.359
1.235
1.177
1.159
1.159
1.217
1.327
1.392
1.210
1.428
1.217
1.226
32
20.77
ROIC%
14.55
12.91
12.71
13.12
15.88
17.14
15.48
17.03
15.81
16.04
29.54
16.04
15.64
70
12.76
Return on equity%
14.00
14.68
13.82
13.67
13.96
11.28
13.81
11.01
10.92
10.08
12.37
11.01
13.74
17
15.54
Return on assets%
3.91
4.05
2.45
3.12
4.66
5.72
5.28
4.13
3.55
1.57
7.81
4.13
3.98
11
6.32
EPS¥
4.72
5.10
4.80
4.70
4.64
4.13
3.60
3.10
2.74
2.58
6.55
(11.08%)
(7.20%)
—
29.28
EPS growth%
22.52
24.78
26.02
27.60
27.45
27.28
28.00
30.12
32.14
29.60
27.11
29.60
27.52
60
1.76
Bookvalue per sh¥
7.91
8.14
8.39
8.68
7.81
8.51
7.64
7.09
7.59
7.86
5.69
0.13%
0.96%
—
5.18
FCF per share¥
2.65
2.65
2.79
3.19
3.61
3.93
4.51
4.68
5.47
6.01
2.82
10.73%
8.79%
—
5.83
Dividend per sh¥
6.13
6.08
6.47
6.80
7.72
7.99
7.72
8.52
9.15
10.26
4.51
5.86%
6.64%
—
28.49
Div yield (avg)%
16.20
17.24
15.56
16.16
17.43
19.91
21.37
22.07
22.32
25.09
14.16
22.07
18.67
67
21.15
Payout ratio%
4.14
2.53
2.26
4.34
2.86
2.47
0.40
0.40
2.33
0.40
13.47
0.40
2.40
29
155.3
Shares (diluted)M
180.9
155.4
155.6
144.3
155.3
164.6
147.4
129.4
112.1
98.76
150.1
(8.66%)
(5.40%)
56
13.17
Buyback yield%
10.89
13.37
15.38
17.83
18.66
20.67
20.55
22.62
22.80
21.04
20.82
21.04
19.60
10
0.619
D/E ratiox
0.450
0.450
0.457
0.472
0.423
0.404
0.413
0.385
0.358
0.400
1.209
0.400
0.418
72
1,330
Enterprise value¥M
922.0
823.7
724.8
753.0
649.4
619.9
626.0
540.5
505.1
446.7
117.9
(7.21%)
(7.45%)
16
0.856
LT debt¥B
1.415
1.466
1.436
1.510
1.499
1.463
1.736
1.791
1.924
2.233
2.525
8.30%
6.04%
93
Revenue
¥2.313B
8.91%
1.00×
Cost of revenue
¥1.067B
9.20%
1.03×
Operating expenses
¥567.8M
8.57%
0.97×
Goodwill & intangibles
17.74%
Spread over hurdle
(2.20%)