0.573
Revenue¥B
0.612
0.663
0.703
0.735
0.795
0.855
0.918
0.985
1.061
1.130
0.620
7.29%
7.26%
74
18.19
Revenue growth%
10.18
12.55
10.79
9.17
9.30
9.20
9.14
7.28
6.44
4.89
24.55
7.28
9.18
81
7.63
Gross margin%
27.92
26.91
25.74
25.43
23.24
22.88
24.93
25.62
25.96
25.93
28.38
25.62
25.68
48
21.92
Operating margin%
10.21
10.41
12.58
11.85
12.41
12.62
10.57
12.19
13.10
11.98
23.31
12.19
12.09
87
26.79
Net margin%
18.66
21.22
21.78
23.31
24.01
23.12
22.89
20.12
21.68
19.14
6.53
21.68
21.73
28
7.322
P/E ratio (avg)x
38.28
37.55
41.58
46.93
47.00
48.56
51.84
47.32
53.42
48.36
17.74
48.56
47.16
49
36.38
EV/EBITx
26.47
28.80
28.24
28.15
28.66
31.29
30.10
29.97
31.88
37.26
20.60
31.29
29.39
29
25.61
FCF yield (avg)%
23.60
23.55
24.72
22.18
24.85
22.84
25.59
25.44
28.41
30.54
9.02
25.59
24.79
42
9.74
FCF margin%
18.44
18.76
17.32
18.58
18.54
16.41
17.77
19.49
20.10
22.77
13.61
19.49
18.56
40
1.740
FCF / Net incomex
1.380
1.503
1.460
1.422
1.305
1.286
1.299
1.401
1.436
1.481
0.869
1.401
1.412
83
3.05
ROIC%
26.27
26.16
25.64
26.26
28.31
27.78
30.20
28.11
30.96
32.49
13.93
30.20
27.95
83
29.86
Return on equity%
24.10
22.58
21.29
18.93
17.02
16.96
19.23
17.86
17.89
16.23
23.82
17.86
18.41
26
3.06
Return on assets%
12.48
12.21
12.48
14.61
11.77
12.38
9.99
10.42
8.44
8.55
17.91
9.99
11.99
45
0.65
EPS¥
0.85
0.81
0.76
0.81
0.91
1.04
1.18
1.09
1.16
1.07
0.72
3.33%
1.46%
—
8.07
EPS growth%
30.36
31.82
33.40
32.57
32.42
34.90
33.35
35.46
33.94
31.74
5.56
33.94
32.96
82
0.36
Bookvalue per sh¥
2.97
3.25
3.34
3.47
3.66
4.16
4.33
4.23
4.68
5.04
0.93
6.62%
6.80%
—
2.07
FCF per share¥
1.39
1.40
1.39
1.30
1.30
1.40
1.41
1.59
1.59
1.58
1.40
3.96%
1.73%
—
2.20
Dividend per sh¥
4.23
4.97
5.95
6.36
6.75
6.92
6.97
6.99
8.41
8.29
0.75
4.18%
8.94%
—
22.94
Div yield (avg)%
19.96
17.22
17.35
19.54
21.94
21.05
21.56
22.96
25.70
28.62
21.28
22.96
21.30
45
7.08
Payout ratio%
20.98
21.79
19.43
16.79
14.09
13.88
11.05
10.26
11.58
14.47
15.79
11.58
14.28
91
196.1
Shares (diluted)M
193.4
167.0
168.3
143.7
143.6
126.3
112.4
108.2
93.47
91.80
204.5
(8.56%)
(6.64%)
60
15.44
Buyback yield%
3.13
3.71
3.09
1.82
4.58
7.04
5.42
5.14
3.27
2.38
6.91
5.14
3.49
79
0.525
D/E ratiox
0.160
0.147
0.135
0.149
0.136
0.140
0.130
0.139
0.142
0.150
0.650
0.140
0.141
22
0.697
Enterprise value¥B
0.924
0.957
1.095
1.184
1.213
1.238
1.210
1.317
1.280
1.308
0.826
1.52%
3.53%
87
517.3
LT debt¥M
588.0
551.8
608.8
610.2
684.6
737.3
756.5
709.4
650.6
707.0
738.1
0.65%
0.81%
6
Revenue
¥1.130B
7.26%
1.00×
Cost of revenue
¥738.2M
7.30%
1.00×
Operating expenses
¥113.6M
7.72%
1.04×
Spread over hurdle
(2.00%)