0.954
Revenue¥B
0.731
0.752
0.763
0.801
0.841
0.876
0.921
0.943
0.962
1.019
1.054
3.92%
3.96%
37
27.09
Revenue growth%
16.73
16.56
16.35
17.40
16.27
15.65
17.30
19.85
19.05
18.30
18.91
18.30
17.01
76
12.47
Gross margin%
23.10
21.41
20.76
21.06
23.37
22.93
20.80
18.42
15.70
15.89
8.33
18.42
20.93
19
23.58
Operating margin%
18.48
21.42
22.67
21.31
23.82
25.14
26.18
25.31
24.72
25.33
13.28
25.31
24.27
47
25.88
Net margin%
13.18
15.32
13.30
15.02
15.39
16.13
18.81
20.92
20.43
18.03
19.11
18.81
15.76
49
9.823
P/E ratio (avg)x
20.76
21.63
21.08
23.23
23.16
22.63
22.99
24.23
23.17
22.55
12.07
22.99
22.81
58
12.33
EV/EBITx
20.25
19.23
19.08
20.77
22.33
23.34
23.69
24.81
27.25
30.92
19.90
24.81
22.83
54
28.21
FCF yield (avg)%
14.58
13.87
12.97
14.97
13.10
13.70
13.59
11.21
14.02
12.99
5.37
13.59
13.65
87
20.94
FCF margin%
7.51
5.84
6.21
6.54
5.13
4.29
6.47
4.19
1.49
2.10
23.29
4.19
5.49
74
1.572
FCF / Net incomex
1.686
1.766
1.775
1.815
1.906
1.953
1.924
1.893
1.853
2.219
0.721
1.924
1.873
83
27.28
ROIC%
13.08
15.25
15.97
15.39
15.48
12.67
9.76
9.23
9.73
6.81
25.18
9.73
12.87
64
22.58
Return on equity%
16.44
19.20
22.07
24.89
26.43
28.44
30.51
31.06
31.01
29.66
6.94
30.51
27.44
38
8.29
Return on assets%
5.82
8.65
10.13
10.52
8.81
9.80
11.70
12.62
13.05
14.64
27.90
12.62
10.33
91
3.04
EPS¥
7.96
8.60
8.78
8.11
7.71
8.52
9.63
10.17
10.46
11.83
3.29
8.94%
4.99%
—
27.54
EPS growth%
25.08
25.14
27.81
28.44
28.50
26.55
23.93
26.49
28.71
29.47
6.94
26.55
27.18
45
3.18
Bookvalue per sh¥
7.72
7.05
6.98
7.45
7.56
7.79
8.55
7.92
8.20
7.52
4.36
(0.11%)
0.06%
—
6.74
FCF per share¥
8.19
7.79
7.50
8.33
9.22
9.87
10.30
9.88
10.40
9.90
3.16
1.43%
3.06%
—
8.98
Dividend per sh¥
4.84
5.12
4.82
4.50
4.40
4.72
5.24
5.13
5.31
5.19
6.82
3.33%
1.20%
—
7.13
Div yield (avg)%
15.33
15.16
14.43
16.24
18.51
17.52
16.15
14.94
14.21
14.52
13.08
14.94
15.24
53
17.67
Payout ratio%
6.51
3.56
1.14
1.07
1.05
3.30
4.10
2.67
2.37
0.40
27.90
2.67
2.52
16
110.4
Shares (diluted)M
155.6
181.1
179.4
195.5
216.7
228.1
219.3
253.9
259.7
257.8
111.7
3.53%
6.43%
93
6.48
Buyback yield%
19.55
20.90
18.36
18.39
16.34
19.00
21.06
20.85
18.76
17.10
3.48
19.00
18.88
32
1.189
D/E ratiox
0.969
0.948
1.037
0.951
0.860
0.793
0.881
0.932
0.901
0.921
0.333
0.901
0.927
92
0.699
Enterprise value¥B
1.100
1.041
1.117
1.243
1.297
1.375
1.319
1.316
1.253
1.145
0.248
(2.46%)
1.33%
61
0.208
LT debt¥B
0.507
0.524
0.564
0.681
0.755
0.878
0.946
0.982
1.142
1.219
0.153
10.04%
10.59%
59
Revenue
¥1.019B
3.96%
1.00×
Cost of revenue
¥558.0M
3.54%
0.96×
Operating expenses
¥243.0M
4.40%
1.04×
Return on capital
100.12%
Spread over hurdle
93.95%