0.825
Revenue¥B
0.553
0.591
0.629
0.680
0.752
0.813
0.885
0.973
1.039
1.113
0.919
8.16%
8.10%
90
21.81
Revenue growth%
5.29
6.58
9.31
8.86
10.35
8.16
8.13
7.39
9.52
8.26
6.62
8.16
8.21
90
15.28
Gross margin%
21.40
18.62
18.42
16.82
17.32
17.98
18.93
17.72
20.68
19.73
12.60
18.93
18.52
33
21.64
Operating margin%
25.60
25.41
25.96
28.04
30.10
27.21
29.09
29.67
31.60
33.88
7.22
29.67
28.57
35
4.51
Net margin%
20.00
22.44
23.99
23.72
26.11
23.73
21.61
19.79
19.24
19.28
6.13
19.79
22.03
6
32.31
P/E ratio (avg)x
37.53
40.93
37.47
34.80
34.46
32.31
29.03
32.07
28.14
24.70
21.76
29.03
33.38
66
10.99
EV/EBITx
18.17
16.25
14.29
13.50
14.53
14.44
14.78
12.71
11.37
11.01
15.27
12.71
14.37
85
9.73
FCF yield (avg)%
17.26
16.05
17.12
17.36
14.99
14.26
13.75
16.07
17.52
19.58
29.81
16.07
16.59
91
7.48
FCF margin%
11.41
8.70
8.44
10.49
7.85
5.15
7.58
8.53
8.77
11.25
27.09
8.53
8.62
32
0.612
FCF / Net incomex
0.310
0.294
0.288
0.255
0.223
0.207
0.206
0.177
0.162
0.143
1.259
0.177
0.215
34
9.11
ROIC%
22.31
21.99
23.13
21.83
22.47
24.11
23.44
24.32
27.14
25.42
23.50
24.32
23.29
69
28.54
Return on equity%
10.53
13.45
11.35
12.48
14.72
17.34
20.21
20.70
19.61
21.90
16.20
20.21
16.03
50
16.52
Return on assets%
13.84
11.98
14.90
16.88
17.56
16.60
16.50
13.66
15.13
13.79
4.84
15.13
15.01
56
0.33
EPS¥
0.36
0.43
0.45
0.52
0.54
0.63
0.64
0.71
0.74
0.78
0.33
7.49%
9.00%
—
14.35
EPS growth%
8.99
7.02
5.26
3.99
6.44
5.26
6.21
5.65
7.76
7.71
19.21
6.21
6.32
93
0.43
Bookvalue per sh¥
0.30
0.31
0.32
0.31
0.32
0.35
0.38
0.36
0.37
0.37
1.16
3.42%
2.38%
—
0.71
FCF per share¥
0.37
0.42
0.39
0.38
0.39
0.39
0.37
0.36
0.37
0.43
0.50
2.19%
1.36%
—
0.20
Dividend per sh¥
1.10
1.31
1.55
1.70
1.95
2.32
2.67
3.13
3.21
3.13
0.23
9.97%
11.28%
—
11.97
Div yield (avg)%
17.88
16.93
19.26
20.36
21.53
22.60
24.39
23.75
23.16
23.83
8.50
23.75
22.07
15
5.94
Payout ratio%
2.09
0.51
1.81
0.40
0.40
0.40
3.15
5.19
3.56
0.61
22.44
3.15
1.21
72
473.1
Shares (diluted)M
549.5
577.1
573.0
570.0
532.0
519.6
482.8
472.5
525.5
564.0
473.8
1.18%
0.47%
83
6.68
Buyback yield%
20.85
23.01
20.92
19.59
17.76
16.46
18.92
17.59
19.58
21.40
23.44
18.92
19.58
25
1.651
D/E ratiox
1.419
1.391
1.342
1.391
1.496
1.478
1.495
1.468
1.556
1.550
0.382
1.495
1.473
92
1,051
Enterprise value¥M
312.7
331.3
306.7
306.2
329.2
306.0
298.0
297.9
295.0
251.5
921.6
(5.24%)
(1.81%)
62
222.4
LT debt¥M
637.5
685.8
636.3
542.4
502.3
424.9
369.3
368.6
345.9
311.1
960.5
(9.14%)
(6.47%)
60
Revenue
¥1.113B
8.10%
1.00×
Cost of revenue
¥541.1M
7.94%
0.99×
Operating expenses
¥273.9M
8.33%
1.02×
Goodwill & intangibles
20.44%
Spread over hurdle
20.23%