0.283
Revenue¥B
1.254
1.315
1.408
1.488
1.555
1.665
1.750
1.832
1.940
2.064
0.309
5.82%
5.45%
53
26.62
Revenue growth%
6.14
6.74
6.03
7.55
6.77
7.87
7.17
9.86
7.78
7.03
11.84
7.78
7.10
32
17.27
Gross margin%
10.18
9.04
11.22
12.29
14.44
11.71
11.10
9.92
12.51
10.53
22.17
11.10
11.16
31
25.84
Operating margin%
23.75
26.10
26.04
24.12
25.23
25.29
28.27
27.94
29.12
31.27
21.61
28.27
26.07
57
2.66
Net margin%
2.29
2.38
1.91
4.62
7.20
8.55
7.01
7.50
8.90
8.23
28.24
8.23
7.11
90
7.063
P/E ratio (avg)x
9.772
9.376
9.165
8.605
7.767
8.473
7.341
7.044
6.625
6.309
16.60
7.044
8.120
42
10.00
EV/EBITx
12.64
13.94
14.36
14.13
14.18
15.73
14.90
15.41
16.75
18.13
25.13
15.73
14.63
62
8.00
FCF yield (avg)%
12.12
13.99
16.06
13.66
13.17
12.53
12.68
10.24
8.65
8.91
8.74
10.24
12.60
64
18.23
FCF margin%
20.49
21.28
19.18
21.61
20.04
21.50
22.10
23.93
21.64
24.59
6.41
22.10
21.56
67
1.468
FCF / Net incomex
1.045
1.212
1.314
1.346
1.519
1.645
1.918
1.830
2.146
2.367
1.302
1.918
1.582
65
15.09
ROIC%
25.60
24.69
27.57
29.20
30.45
30.18
29.52
28.26
28.55
28.28
22.71
28.55
28.41
71
4.99
Return on equity%
11.90
13.70
16.61
16.26
18.52
20.41
21.04
19.21
18.93
21.58
25.22
20.41
18.73
16
25.83
Return on assets%
21.92
21.80
23.65
26.07
26.49
28.55
31.43
28.74
31.31
32.68
11.20
31.31
27.52
16
0.77
EPS¥
0.81
0.85
0.85
0.80
0.74
0.73
0.75
0.72
0.78
0.75
0.81
0.20%
(2.14%)
—
28.01
EPS growth%
26.04
28.39
27.66
28.17
30.80
28.08
26.73
27.19
26.67
23.95
29.59
26.73
27.43
20
0.32
Bookvalue per sh¥
2.75
3.25
3.82
4.20
4.84
4.81
4.73
5.13
5.21
5.21
1.55
1.51%
8.34%
—
0.96
FCF per share¥
2.06
1.98
1.92
2.07
2.24
2.56
2.87
2.95
3.10
3.25
1.14
7.71%
5.86%
—
0.50
Dividend per sh¥
0.97
1.06
1.07
1.05
0.94
0.84
0.83
0.78
0.75
0.70
1.06
(5.66%)
(2.70%)
—
15.80
Div yield (avg)%
21.45
23.07
21.07
22.18
22.37
19.85
19.58
20.88
21.98
22.22
18.97
20.88
21.72
64
24.43
Payout ratio%
14.89
14.89
13.76
11.06
11.70
14.69
15.18
15.36
17.86
20.27
16.40
15.36
14.89
9
0.680
Shares (diluted)B
0.762
0.829
0.807
0.835
0.960
1.077
1.191
1.385
1.409
1.477
0.695
9.00%
7.54%
72
26.10
Buyback yield%
20.51
20.71
21.73
20.06
19.67
20.41
21.35
20.06
20.31
22.13
2.97
20.41
20.46
73
0.293
D/E ratiox
0.576
0.636
0.659
0.595
0.571
0.500
0.467
0.460
0.403
0.371
1.354
0.460
0.536
22
0.267
Enterprise value¥B
1.028
1.113
1.119
1.200
1.238
1.346
1.419
1.492
1.599
1.706
0.201
6.63%
5.08%
64
2.014
LT debt¥B
2.179
2.060
2.160
2.399
2.446
2.469
2.487
2.813
2.936
2.876
1.395
3.30%
2.71%
70
Revenue
¥2.064B
5.45%
1.00×
Cost of revenue
¥1.445B
5.45%
1.00×
Operating expenses
¥446.9M
5.92%
1.05×
Goodwill & intangibles
20.37%
Spread over hurdle
(5.60%)