0.918
Revenue¥B
0.933
0.985
1.031
1.061
1.079
1.134
1.197
1.246
1.287
1.325
1.012
4.21%
4.22%
89
16.73
Revenue growth%
27.80
24.87
27.40
29.08
27.71
25.53
26.05
26.29
25.12
22.59
5.51
25.53
26.17
31
29.06
Gross margin%
16.51
18.46
18.98
21.18
20.22
21.03
21.57
22.41
22.43
25.03
10.52
22.41
21.10
49
20.77
Operating margin%
20.34
17.50
19.30
20.92
22.56
25.48
25.12
27.87
27.05
25.99
16.02
25.99
23.84
69
20.02
Net margin%
26.10
28.69
26.83
25.99
27.53
28.78
27.19
25.53
26.24
23.57
3.84
26.24
26.53
15
22.93
P/E ratio (avg)x
12.34
13.44
13.19
15.14
15.31
17.20
17.16
18.53
18.15
18.11
25.67
18.11
16.23
95
27.68
EV/EBITx
35.27
33.33
34.66
34.40
33.33
33.15
34.84
32.96
35.28
33.77
28.34
33.77
34.08
80
16.30
FCF yield (avg)%
16.15
17.53
15.56
15.68
14.64
15.68
14.15
13.71
12.36
14.31
13.69
14.15
15.10
14
29.30
FCF margin%
11.66
11.13
11.48
8.57
11.20
12.57
13.20
12.36
11.38
11.04
4.21
12.36
11.43
44
0.608
FCF / Net incomex
1.866
2.144
2.396
2.711
2.775
2.693
2.950
2.999
3.446
3.718
1.555
2.999
2.743
17
19.78
ROIC%
15.41
14.65
14.45
17.37
19.98
20.74
21.84
24.68
21.93
22.33
24.77
21.93
20.36
59
8.51
Return on equity%
22.58
22.00
23.96
22.23
21.08
20.55
17.95
20.95
21.47
21.09
28.99
20.95
21.28
73
27.70
Return on assets%
28.68
30.63
30.03
32.27
34.38
35.90
37.31
35.52
33.76
35.33
14.07
35.52
34.07
25
1.27
EPS¥
2.47
2.48
2.90
2.92
2.78
2.63
2.49
2.64
2.89
2.84
1.40
0.46%
2.38%
—
13.60
EPS growth%
22.40
23.26
20.74
21.68
24.07
24.63
23.82
21.14
19.70
20.12
24.79
21.14
22.04
11
0.65
Bookvalue per sh¥
1.81
1.90
2.06
2.16
1.99
2.22
2.05
2.26
2.08
2.21
1.54
2.17%
2.87%
—
0.65
FCF per share¥
0.79
0.81
0.86
0.89
0.97
1.07
1.14
1.15
1.24
1.25
1.41
5.19%
4.26%
—
1.97
Dividend per sh¥
1.67
1.56
1.68
1.45
1.52
1.63
1.68
1.49
1.55
1.67
1.22
1.93%
(1.37%)
—
10.23
Div yield (avg)%
19.59
20.65
17.78
18.86
19.49
21.80
24.30
26.04
23.78
20.98
28.74
23.78
20.81
63
12.74
Payout ratio%
27.64
27.96
29.76
29.41
28.39
25.62
23.78
25.10
24.05
21.14
28.11
24.05
26.63
20
145.1
Shares (diluted)M
186.6
202.7
222.8
222.2
243.9
283.0
310.9
297.3
309.9
299.2
144.0
4.17%
5.16%
16
12.99
Buyback yield%
14.14
12.31
13.80
13.13
12.11
12.75
10.68
10.87
13.61
15.56
4.91
12.75
12.94
9
1.248
D/E ratiox
0.806
0.808
0.927
0.848
0.774
0.786
0.894
0.974
1.028
1.100
1.521
0.974
0.871
65
0.942
Enterprise value¥B
0.876
0.855
0.778
0.709
0.749
0.786
0.821
0.863
0.958
0.952
1.085
4.91%
0.58%
29
1,132
LT debt¥M
839.8
726.4
776.8
726.4
767.1
726.0
644.2
602.1
575.3
590.7
263.4
(5.09%)
(2.95%)
43
Revenue
¥1.325B
4.22%
1.00×
Cost of revenue
¥927.8M
4.22%
1.00×
Operating expenses
¥266.6M
4.76%
1.05×
Goodwill & intangibles
17.99%
Spread over hurdle
(5.95%)