0.305
Revenue¥B
1.531
1.518
1.573
1.600
1.615
1.602
1.646
1.688
1.716
1.778
0.331
1.93%
1.77%
78
8.61
Revenue growth%
9.74
10.54
12.16
13.59
14.55
13.10
15.17
13.03
13.08
12.30
6.37
13.08
13.05
11
27.46
Gross margin%
4.15
1.97
0.52
0.40
1.57
3.60
6.15
5.21
6.93
8.68
7.69
6.15
3.88
48
17.11
Operating margin%
25.86
23.20
23.94
21.26
22.50
20.48
21.12
19.41
18.36
16.71
12.88
19.41
21.19
89
21.58
Net margin%
11.17
11.96
9.79
11.08
12.00
9.77
7.36
9.84
11.12
11.75
9.48
9.84
11.10
35
23.47
P/E ratio (avg)x
37.25
41.65
45.75
47.95
49.73
49.10
54.56
58.70
61.04
68.42
25.34
58.70
49.41
76
9.256
EV/EBITx
14.44
15.01
17.00
18.93
20.71
20.95
22.47
23.55
22.64
25.14
23.75
22.64
20.83
19
3.85
FCF yield (avg)%
12.10
14.79
15.44
13.11
15.67
17.11
15.61
15.32
15.21
15.95
17.00
15.61
15.38
78
29.91
FCF margin%
14.76
17.02
14.77
14.86
14.28
14.93
17.39
19.56
18.54
19.13
13.20
18.54
15.98
38
0.463
FCF / Net incomex
0.188
0.193
0.192
0.211
0.225
0.252
0.282
0.292
0.286
0.283
1.381
0.283
0.238
44
10.28
ROIC%
2.23
0.51
1.70
4.64
6.97
4.56
4.07
7.04
9.20
10.95
2.74
7.04
4.60
26
12.20
Return on equity%
10.97
11.81
14.08
13.05
11.37
13.51
16.35
14.91
17.56
14.63
25.58
14.91
13.80
80
14.83
Return on assets%
2.80
4.94
6.46
7.62
9.86
10.37
8.23
9.38
8.56
7.89
2.99
8.56
8.06
42
1.02
EPS¥
1.98
2.11
2.25
1.98
2.06
2.20
2.36
2.08
2.15
2.18
1.09
1.15%
0.07%
—
21.74
EPS growth%
19.79
17.61
18.80
16.33
18.75
21.12
19.49
21.29
23.27
20.66
17.97
21.12
19.64
91
1.58
Bookvalue per sh¥
2.38
2.74
2.98
3.03
3.56
3.40
3.24
3.77
4.19
4.94
2.73
6.79%
7.58%
—
2.11
FCF per share¥
2.27
2.36
2.65
2.76
3.11
3.44
3.61
3.61
3.80
3.50
2.33
2.41%
4.04%
—
0.89
Dividend per sh¥
3.48
3.61
3.78
4.40
4.65
4.54
4.58
5.00
5.82
6.13
1.37
5.65%
5.56%
—
29.20
Div yield (avg)%
6.10
4.64
3.89
5.15
7.65
5.71
7.53
5.98
3.48
1.11
25.27
5.71
5.43
83
18.12
Payout ratio%
28.04
28.06
30.78
30.94
28.23
30.07
29.01
28.06
28.17
28.63
7.93
28.63
28.43
70
839.1
Shares (diluted)M
590.2
642.5
664.6
606.8
608.6
622.0
610.5
548.3
526.9
522.9
811.2
(2.99%)
(1.45%)
24
6.68
Buyback yield%
4.56
6.22
8.97
10.73
9.91
9.15
7.68
9.15
9.57
12.15
7.01
9.15
9.15
6
0.817
D/E ratiox
1.319
1.329
1.480
1.607
1.568
1.791
2.061
2.381
2.427
2.367
0.864
2.367
1.699
66
744.2
Enterprise value¥M
280.2
290.8
292.1
274.1
314.5
318.3
346.2
324.3
336.1
329.3
406.1
0.92%
1.87%
39
0.620
LT debt¥B
1.074
1.176
1.225
1.307
1.410
1.488
1.486
1.560
1.778
1.936
0.766
6.55%
6.74%
28
Revenue
¥1.778B
1.77%
1.00×
Cost of revenue
¥1.244B
1.77%
1.00×
Operating expenses
¥297.5M
2.09%
1.03×
Goodwill & intangibles
15.74%
Spread over hurdle
(3.19%)