0.553
Revenue¥B
1.087
1.193
1.263
1.362
1.486
1.583
1.736
1.877
2.069
2.197
0.603
8.14%
7.91%
32
27.76
Revenue growth%
7.78
9.10
8.76
7.15
8.26
11.18
10.33
11.35
11.17
12.96
7.28
11.18
9.71
11
25.55
Gross margin%
13.85
12.20
10.87
12.37
11.81
8.97
6.91
9.45
9.36
6.82
19.38
8.97
10.16
62
18.54
Operating margin%
0.92
0.40
0.40
1.76
0.40
1.45
1.36
1.37
0.40
2.33
23.03
1.37
1.14
52
8.35
Net margin%
12.58
13.93
13.17
12.87
12.32
15.23
16.88
16.68
17.76
17.94
10.37
16.88
14.58
21
14.26
P/E ratio (avg)x
11.06
11.57
12.36
14.22
14.19
15.47
16.46
18.12
19.94
22.91
18.01
18.12
14.85
67
23.97
EV/EBITx
55.92
67.40
79.46
92.20
106.0
107.7
105.6
115.0
139.2
165.8
15.58
115.0
105.8
56
5.47
FCF yield (avg)%
14.13
15.69
14.51
13.23
12.52
11.25
10.37
9.94
12.36
13.28
12.86
11.25
12.87
22
23.21
FCF margin%
30.32
32.64
29.72
30.98
28.34
26.10
24.83
23.71
26.19
27.98
4.81
26.10
28.16
47
1.109
FCF / Net incomex
1.256
1.234
1.320
1.417
1.596
1.574
1.605
1.731
1.678
1.613
1.588
1.613
1.585
31
25.03
ROIC%
9.16
10.58
12.63
11.04
8.13
11.04
13.76
12.51
13.13
12.99
25.79
12.99
11.77
91
17.49
Return on equity%
14.98
13.36
13.90
14.77
16.86
14.98
15.16
15.99
18.64
21.63
15.04
15.99
15.07
94
27.92
Return on assets%
17.32
14.41
12.79
10.06
9.37
7.63
6.69
7.72
8.10
7.72
21.11
7.72
8.73
62
3.93
EPS¥
2.48
2.33
2.72
2.67
2.54
2.92
3.37
3.78
3.64
4.07
4.30
9.90%
5.36%
—
21.20
EPS growth%
21.19
23.40
24.66
26.48
25.89
23.20
22.56
20.71
21.76
21.40
24.44
21.76
22.88
85
2.03
Bookvalue per sh¥
4.45
4.48
4.48
4.30
4.35
4.01
3.74
4.15
3.87
3.79
2.16
(2.70%)
(2.21%)
—
1.91
FCF per share¥
2.04
1.99
1.91
1.94
1.92
2.02
2.09
2.31
2.12
2.07
4.12
1.56%
(1.17%)
—
2.22
Dividend per sh¥
2.08
2.17
2.10
2.22
2.29
2.59
2.83
3.19
3.24
3.70
1.37
10.11%
5.06%
—
13.04
Div yield (avg)%
16.86
19.67
20.30
22.41
23.49
26.22
26.80
28.39
27.51
28.25
22.47
27.51
24.86
43
28.39
Payout ratio%
3.88
3.20
3.96
4.20
2.59
5.42
4.09
6.92
8.37
8.47
14.88
6.92
4.14
6
0.405
Shares (diluted)B
0.479
0.513
0.563
0.655
0.708
0.693
0.752
0.735
0.870
1.026
0.416
7.70%
7.95%
17
25.09
Buyback yield%
26.43
26.44
23.68
24.45
25.79
26.72
24.18
25.70
27.96
25.12
23.21
25.70
25.74
6
0.817
D/E ratiox
1.350
1.596
1.677
1.886
2.029
2.338
2.749
3.171
3.664
4.204
0.770
3.171
2.183
13
1.156
Enterprise value¥B
1.834
1.849
2.058
2.259
2.120
2.022
2.108
2.046
1.976
1.802
0.721
(3.20%)
0.78%
91
2.103
LT debt¥B
2.100
2.429
2.603
2.804
2.730
3.099
3.445
4.080
4.637
5.291
2.142
14.15%
9.49%
67
Revenue
¥2.197B
7.91%
1.00×
Cost of revenue
¥1.302B
7.93%
1.00×
Operating expenses
¥244.0M
7.87%
1.00×
Goodwill & intangibles
22.10%
Spread over hurdle
24.63%