0.316
Revenue¥B
1.485
1.580
1.635
1.748
1.836
1.894
1.949
2.005
2.114
2.207
0.332
3.74%
4.69%
61
6.61
Revenue growth%
0.40
0.40
0.40
0.40
1.54
0.40
1.76
3.28
2.97
4.45
14.90
2.97
0.97
63
26.60
Gross margin%
15.32
15.49
14.05
13.96
12.95
14.14
16.63
18.00
18.56
19.87
9.76
18.00
15.41
92
23.01
Operating margin%
26.65
27.17
25.90
26.02
24.28
22.67
23.35
21.72
23.80
26.27
17.37
23.35
25.09
35
2.85
Net margin%
10.17
11.09
12.17
13.44
12.72
11.89
11.18
11.64
14.02
14.47
24.64
11.89
12.03
92
12.43
P/E ratio (avg)x
7.908
9.046
9.195
10.32
9.844
10.72
10.78
11.80
13.16
14.24
20.74
11.80
10.52
39
12.13
EV/EBITx
22.03
20.29
20.29
21.86
23.23
23.32
22.96
22.28
20.18
18.96
29.00
22.28
21.95
86
19.78
FCF yield (avg)%
3.39
5.74
7.70
10.43
11.22
11.34
12.41
11.03
9.74
10.05
29.24
11.03
10.24
91
25.90
FCF margin%
11.68
13.60
11.96
11.50
12.51
12.55
10.66
10.84
9.33
7.82
22.76
10.66
11.59
42
0.190
FCF / Net incomex
1.965
2.243
2.186
2.419
2.447
2.758
2.723
2.764
3.040
3.617
0.313
2.764
2.585
41
14.02
ROIC%
8.16
8.58
8.82
6.35
7.26
8.09
10.53
13.01
15.24
13.18
27.39
13.01
8.70
24
25.18
Return on equity%
26.43
29.23
31.35
30.56
32.02
33.14
34.44
32.48
30.72
27.95
6.90
32.48
31.03
84
20.00
Return on assets%
32.80
32.16
33.56
31.64
34.63
35.90
36.18
35.58
33.70
32.87
4.34
35.58
33.63
12
0.23
EPS¥
0.98
1.10
1.13
1.14
1.11
1.08
1.20
1.15
1.29
1.17
0.25
1.20%
2.74%
—
17.76
EPS growth%
9.32
8.50
10.18
9.28
8.19
10.40
9.33
11.02
13.39
15.69
9.97
11.02
9.76
86
0.22
Bookvalue per sh¥
0.53
0.53
0.54
0.58
0.60
0.57
0.51
0.56
0.60
0.65
0.69
1.81%
2.37%
—
0.17
FCF per share¥
0.47
0.45
0.49
0.52
0.54
0.59
0.61
0.57
0.52
0.50
0.28
(1.45%)
1.09%
—
0.51
Dividend per sh¥
0.41
0.39
0.43
0.46
0.53
0.54
0.54
0.61
0.56
0.54
0.90
0.27%
3.23%
—
24.79
Div yield (avg)%
21.30
21.35
19.18
16.35
18.55
20.24
22.99
23.95
24.48
24.25
15.21
23.95
21.33
63
20.64
Payout ratio%
8.87
6.31
4.47
3.70
3.13
0.67
0.40
0.40
2.77
0.40
26.41
0.40
2.95
54
1.560
Shares (diluted)B
1.840
2.085
2.120
2.174
2.359
2.314
2.545
2.830
3.092
3.048
1.521
5.25%
5.06%
77
23.71
Buyback yield%
16.92
18.19
20.48
23.01
24.61
26.59
23.91
22.09
20.65
22.21
25.61
22.21
22.15
36
1.559
D/E ratiox
0.346
0.378
0.405
0.391
0.386
0.404
0.433
0.512
0.562
0.663
0.129
0.512
0.405
36
695.7
Enterprise value¥M
395.1
390.7
425.5
451.1
432.9
482.1
530.9
516.0
513.4
573.1
581.8
5.77%
3.73%
10
1.735
LT debt¥B
1.010
0.903
0.794
0.762
0.768
0.857
0.909
0.810
0.752
0.797
0.128
0.74%
(1.54%)
58
Revenue
¥2.207B
4.69%
1.00×
Cost of revenue
¥1.435B
4.79%
1.01×
Operating expenses
¥460.3M
4.27%
0.96×
Goodwill & intangibles
20.34%
Spread over hurdle
(0.63%)