0.598
Revenue¥B
0.530
0.561
0.613
0.654
0.704
0.770
0.823
0.888
0.933
1.011
0.644
7.52%
7.26%
62
17.15
Revenue growth%
19.82
19.83
20.28
21.74
21.20
20.73
17.78
15.65
17.00
18.75
17.51
17.78
19.82
46
9.44
Gross margin%
12.36
13.10
12.33
14.48
14.09
15.12
12.37
14.65
11.84
11.89
21.62
12.37
12.74
57
8.29
Operating margin%
17.30
20.28
21.80
24.18
27.09
27.15
27.92
30.33
32.96
32.70
21.95
30.33
27.12
88
26.47
Net margin%
4.27
7.26
6.15
6.64
7.74
8.17
11.01
12.05
13.18
14.92
15.71
12.05
7.95
66
29.69
P/E ratio (avg)x
26.34
30.53
30.55
32.24
36.14
40.32
42.35
44.32
43.48
48.81
26.56
43.48
38.23
41
12.34
EV/EBITx
30.74
30.71
36.18
37.15
41.03
44.30
49.47
49.28
55.85
61.98
21.58
49.47
42.67
11
5.73
FCF yield (avg)%
7.74
4.80
6.13
8.39
10.05
11.48
10.58
12.38
12.42
14.54
12.30
12.38
10.31
87
14.72
FCF margin%
6.53
8.86
9.80
7.98
7.26
5.53
6.33
7.98
10.25
12.48
15.54
7.98
7.98
26
1.230
FCF / Net incomex
0.327
0.317
0.332
0.356
0.357
0.359
0.320
0.309
0.314
0.335
1.735
0.320
0.330
57
22.45
ROIC%
5.39
3.93
1.95
2.50
1.97
0.40
0.40
0.40
1.35
2.11
28.29
0.40
1.96
63
24.51
Return on equity%
22.28
19.38
19.09
20.29
19.68
17.50
16.61
16.23
18.74
16.12
29.34
16.61
18.92
60
6.86
Return on assets%
16.40
14.84
16.10
18.56
16.38
15.47
16.44
16.36
15.78
14.74
20.16
15.78
16.23
59
13.21
EPS¥
7.38
6.78
7.49
7.38
7.33
6.66
6.56
5.86
5.88
6.09
14.19
(3.64%)
(1.36%)
—
28.77
EPS growth%
32.44
31.80
33.38
32.70
33.97
35.71
37.61
37.17
36.54
37.16
29.31
37.16
34.84
36
5.44
Bookvalue per sh¥
14.23
13.70
14.62
15.68
15.20
15.19
15.11
15.17
16.35
14.97
2.03
(0.31%)
1.61%
—
6.49
FCF per share¥
8.13
8.93
9.61
11.49
12.20
14.32
14.93
15.12
16.71
20.26
6.51
10.67%
10.58%
—
8.23
Dividend per sh¥
9.39
10.28
11.58
12.20
12.72
14.50
16.16
16.82
16.83
16.97
8.38
5.93%
6.29%
—
26.49
Div yield (avg)%
30.16
30.77
32.96
31.33
30.75
29.41
29.60
31.56
31.89
29.14
25.64
29.60
30.76
30
7.83
Payout ratio%
33.23
31.50
34.25
36.24
33.32
30.69
27.91
27.57
26.44
25.07
17.07
27.57
31.09
33
65.03
Shares (diluted)M
71.12
76.96
87.49
85.67
89.30
98.76
107.8
121.1
137.6
149.4
66.37
10.84%
7.37%
24
14.81
Buyback yield%
10.59
12.49
13.58
13.77
12.40
10.35
12.61
10.91
9.24
10.79
11.23
10.79
11.66
57
1.378
D/E ratiox
0.190
0.183
0.194
0.226
0.251
0.241
0.239
0.233
0.257
0.280
1.506
0.241
0.236
71
0.244
Enterprise value¥B
0.243
0.238
0.241
0.274
0.305
0.310
0.363
0.408
0.399
0.405
1.002
5.85%
5.88%
48
0.900
LT debt¥B
1.793
2.078
2.144
2.335
2.774
3.193
3.366
3.719
3.688
4.388
0.550
9.60%
9.67%
49
Revenue
¥1.011B
7.26%
1.00×
Cost of revenue
¥619.7M
7.17%
0.99×
Operating expenses
¥105.2M
7.22%
1.00×
Goodwill & intangibles
16.89%
Spread over hurdle
(2.16%)