0.318
Revenue¥B
1.126
1.137
1.147
1.175
1.238
1.299
1.310
1.333
1.352
1.363
0.350
1.94%
2.27%
48
5.90
Revenue growth%
1.40
0.40
3.01
3.41
5.06
5.47
6.58
5.14
6.04
4.17
21.38
5.47
4.61
64
8.80
Gross margin%
15.28
15.92
15.87
18.68
17.73
17.78
19.00
16.40
14.16
15.11
4.97
16.40
16.16
43
7.27
Operating margin%
21.86
21.10
23.19
22.18
24.45
26.15
24.11
26.54
24.22
24.63
29.21
24.63
24.16
10
12.34
Net margin%
22.88
24.94
24.61
24.61
22.78
23.36
25.77
25.35
26.81
23.98
3.44
25.35
24.61
56
21.28
P/E ratio (avg)x
7.097
6.700
6.646
7.138
6.242
5.745
5.191
5.611
5.414
4.747
19.15
5.414
5.994
34
15.46
EV/EBITx
30.54
36.19
42.90
44.44
47.46
49.10
55.80
64.30
70.64
82.80
16.85
64.30
48.28
84
9.51
FCF yield (avg)%
12.40
11.23
12.39
10.23
7.90
10.20
9.51
7.85
7.95
8.05
16.88
8.05
9.85
42
22.33
FCF margin%
2.29
1.02
0.40
0.40
0.40
3.32
0.80
0.40
0.40
1.98
24.89
0.80
0.60
68
0.626
FCF / Net incomex
0.538
0.517
0.510
0.496
0.541
0.581
0.533
0.530
0.500
0.487
1.075
0.530
0.524
58
16.97
ROIC%
26.25
25.12
24.18
21.51
19.48
20.80
20.33
19.80
22.12
19.48
20.31
20.33
21.15
66
29.30
Return on equity%
23.39
23.88
23.68
21.29
18.41
17.87
16.77
18.67
16.49
13.60
13.57
16.77
18.54
23
3.44
Return on assets%
9.81
8.52
6.47
5.87
8.28
8.40
5.86
7.76
7.14
6.80
13.31
7.14
7.45
92
4.78
EPS¥
4.87
4.92
5.70
5.72
6.53
6.46
7.55
8.78
9.70
11.28
4.97
11.57%
9.95%
—
28.97
EPS growth%
22.17
22.97
25.26
24.07
24.01
21.25
21.55
18.71
19.21
21.65
27.96
21.25
21.91
89
6.74
Bookvalue per sh¥
3.79
4.11
4.02
3.78
3.98
3.53
3.63
3.43
3.34
3.63
5.17
(1.82%)
(0.84%)
—
3.86
FCF per share¥
5.43
5.04
5.54
5.54
5.59
6.13
5.85
5.64
6.02
6.28
3.34
2.39%
1.50%
—
1.35
Dividend per sh¥
6.45
6.19
6.37
6.50
6.15
6.84
7.88
7.64
8.51
8.19
4.55
5.89%
2.41%
—
7.31
Div yield (avg)%
4.58
5.72
7.97
6.13
6.87
6.09
5.17
5.92
5.35
5.53
24.90
5.53
5.82
29
20.93
Payout ratio%
8.15
9.90
8.68
10.81
10.03
10.80
7.87
10.79
11.73
9.59
3.64
10.79
9.96
71
116.3
Shares (diluted)M
165.3
168.0
179.4
203.8
194.6
209.3
227.8
249.0
263.2
276.8
116.8
7.31%
5.59%
86
26.79
Buyback yield%
15.26
16.90
14.35
12.56
12.32
11.74
14.24
13.58
11.43
11.67
15.72
11.74
13.07
49
1.552
D/E ratiox
0.500
0.525
0.510
0.476
0.414
0.403
0.429
0.388
0.369
0.400
1.471
0.400
0.422
12
0.963
Enterprise value¥B
0.252
0.274
0.323
0.357
0.371
0.444
0.496
0.524
0.589
0.685
1.138
13.06%
11.77%
11
790.0
LT debt¥M
345.5
373.1
384.6
385.5
399.2
435.0
465.9
449.7
438.4
432.7
115.3
1.63%
2.01%
76
Revenue
¥1.363B
2.27%
1.00×
Cost of revenue
¥899.7M
2.27%
1.00×
Operating expenses
¥331.7M
2.22%
0.99×
Goodwill & intangibles
15.63%
Spread over hurdle
25.15%