1.059
Revenue¥B
1.375
1.486
1.564
1.651
1.769
1.896
2.076
2.213
2.391
2.510
1.131
7.26%
6.97%
47
16.22
Revenue growth%
22.00
22.49
24.64
21.71
20.97
21.67
18.96
16.08
13.99
14.03
7.91
16.08
21.32
21
2.47
Gross margin%
27.97
25.31
25.00
23.18
24.19
21.81
22.19
22.01
20.01
21.66
26.53
21.81
22.68
91
20.30
Operating margin%
2.65
4.20
6.89
7.94
8.96
8.93
9.27
10.22
11.43
12.01
5.06
10.22
8.95
20
24.17
Net margin%
12.49
14.61
16.76
16.03
13.39
12.98
15.87
16.36
17.12
14.75
20.04
15.87
15.31
34
31.80
P/E ratio (avg)x
26.39
30.64
32.71
31.29
33.44
35.99
41.49
44.84
50.92
49.87
15.72
44.84
34.71
67
24.39
EV/EBITx
9.551
8.891
7.915
7.055
7.125
6.801
6.366
6.530
5.989
5.687
7.400
6.366
6.928
12
25.30
FCF yield (avg)%
16.08
16.22
16.99
16.01
15.89
14.93
15.59
13.95
16.30
13.46
23.85
14.93
15.95
52
17.29
FCF margin%
19.66
16.79
15.48
14.56
16.94
16.28
18.12
19.86
19.79
18.48
5.17
18.48
17.53
91
0.168
FCF / Net incomex
0.758
0.836
0.812
0.816
0.914
1.059
1.199
1.361
1.273
1.414
0.403
1.273
0.986
11
24.52
ROIC%
26.76
23.81
22.23
23.42
25.22
27.88
27.87
26.61
25.74
24.01
9.60
26.61
25.48
14
25.12
Return on equity%
32.33
31.62
30.15
28.93
30.77
33.20
31.22
31.22
32.73
34.71
15.13
32.73
31.42
8
8.23
Return on assets%
0.60
0.40
0.40
2.30
5.13
6.27
3.88
1.28
0.40
3.01
9.50
3.01
1.79
40
0.87
EPS¥
1.40
1.34
1.56
1.54
1.83
1.95
2.18
2.27
2.71
3.23
0.94
12.05%
8.98%
—
9.75
EPS growth%
22.08
21.21
19.46
16.85
17.95
19.27
17.77
19.75
18.31
16.60
20.25
18.31
18.79
8
1.38
Bookvalue per sh¥
0.94
0.91
1.03
1.19
1.24
1.30
1.32
1.51
1.60
1.76
0.41
7.34%
7.15%
—
0.83
FCF per share¥
1.77
1.71
1.69
1.79
1.70
1.75
1.67
1.64
1.79
1.85
0.50
1.77%
1.49%
—
0.39
Dividend per sh¥
1.47
1.32
1.43
1.44
1.47
1.58
1.47
1.43
1.57
1.61
0.51
1.80%
1.19%
—
20.72
Div yield (avg)%
28.21
27.95
29.66
26.94
29.58
30.39
31.89
30.93
28.03
26.75
18.30
30.39
28.89
11
26.16
Payout ratio%
8.91
11.34
10.83
7.92
5.92
7.22
9.95
9.66
12.43
13.82
9.92
9.95
9.80
92
1.538
Shares (diluted)B
2.429
2.474
2.810
3.292
3.525
3.714
4.116
4.650
4.653
5.646
1.566
9.88%
10.55%
26
26.03
Buyback yield%
20.03
19.46
21.26
19.06
20.45
20.65
22.87
22.12
22.77
22.19
26.59
22.19
20.95
30
1.373
D/E ratiox
1.109
1.012
1.051
0.984
0.959
0.871
0.750
0.802
0.723
0.667
0.542
0.750
0.915
48
0.552
Enterprise value¥B
1.615
1.607
1.818
2.141
2.509
2.428
2.574
2.940
2.895
3.077
0.986
4.17%
6.46%
41
1.065
LT debt¥B
0.623
0.729
0.750
0.854
0.836
0.919
1.077
1.063
1.056
1.095
0.560
5.55%
7.52%
12
Revenue
¥2.510B
6.97%
1.00×
Cost of revenue
¥1.583B
6.92%
0.99×
Operating expenses
¥570.0M
7.78%
1.08×
Goodwill & intangibles
16.88%
Spread over hurdle
29.11%