0.361
Revenue¥B
0.855
0.881
0.890
0.927
0.970
0.993
1.032
1.053
1.105
1.114
0.379
2.81%
3.13%
58
27.38
Revenue growth%
5.29
3.96
6.30
8.59
9.49
9.25
9.82
12.11
13.65
15.56
22.67
12.11
9.37
35
29.98
Gross margin%
5.84
6.17
4.66
3.13
1.97
2.64
2.68
0.51
3.43
0.89
24.47
2.64
2.91
85
29.55
Operating margin%
17.79
20.03
21.47
20.76
21.46
22.13
24.26
24.81
27.17
25.77
22.43
24.81
21.80
60
27.55
Net margin%
23.82
23.51
21.04
21.60
23.41
21.12
19.54
20.05
22.46
23.23
24.52
21.12
22.03
38
19.79
P/E ratio (avg)x
28.28
32.33
36.12
39.00
41.06
45.06
47.56
52.37
52.98
58.97
26.56
52.37
43.06
30
6.303
EV/EBITx
12.36
13.80
14.30
13.67
15.49
14.98
14.71
17.43
20.58
23.47
21.21
17.43
14.84
29
5.72
FCF yield (avg)%
13.36
15.65
14.09
11.30
12.04
14.01
15.79
16.75
15.37
12.97
3.22
15.37
14.05
83
20.30
FCF margin%
11.37
13.09
14.62
11.63
13.23
14.85
13.98
13.10
13.02
14.79
19.68
13.98
13.16
25
0.406
FCF / Net incomex
1.297
1.191
1.296
1.254
1.223
1.064
1.032
0.920
0.978
0.920
0.512
0.978
1.127
17
24.26
ROIC%
17.59
19.54
18.36
20.57
23.05
24.54
22.42
21.77
23.17
23.42
5.64
23.17
22.09
91
2.58
Return on equity%
23.54
23.50
20.95
22.32
20.32
17.92
17.09
17.92
16.03
18.25
9.28
17.92
19.28
5
10.05
Return on assets%
19.07
21.15
22.20
19.48
16.65
15.26
12.75
12.32
11.85
10.80
19.15
12.32
15.95
30
1.95
EPS¥
2.09
2.27
2.49
2.66
2.95
3.29
3.58
3.72
4.28
4.01
2.01
6.29%
6.56%
—
27.88
EPS growth%
5.80
6.88
7.99
9.59
10.16
12.04
14.58
14.97
12.79
12.38
24.71
12.79
11.10
58
1.03
Bookvalue per sh¥
2.72
2.85
3.23
3.67
3.56
3.33
3.72
3.87
4.12
4.74
1.20
5.86%
5.52%
—
2.90
FCF per share¥
1.69
1.72
1.72
1.86
1.89
2.04
2.27
2.59
2.97
3.11
3.13
10.47%
6.25%
—
3.27
Dividend per sh¥
3.83
3.90
3.83
3.71
4.06
3.75
3.46
3.80
3.65
3.23
1.44
(4.48%)
(2.33%)
—
27.51
Div yield (avg)%
31.16
32.68
32.62
34.74
37.27
39.23
41.55
43.14
41.06
38.23
23.80
41.06
37.75
80
23.98
Payout ratio%
13.26
13.04
10.25
12.65
12.94
15.25
14.76
14.52
15.89
15.93
29.26
15.25
13.89
92
246.6
Shares (diluted)M
175.9
166.9
180.5
193.7
194.6
171.4
175.9
183.4
168.3
171.7
239.1
(2.48%)
0.41%
83
18.67
Buyback yield%
7.24
4.80
7.14
6.12
7.29
6.67
9.13
11.88
12.10
9.94
27.77
9.94
7.27
6
1.096
D/E ratiox
2.149
2.409
2.189
2.140
2.157
2.285
2.461
2.391
2.267
2.559
0.391
2.391
2.276
56
1.071
Enterprise value¥B
1.680
1.541
1.729
1.923
2.090
2.251
2.204
2.421
2.333
2.513
1.458
3.76%
5.52%
67
0.852
LT debt¥B
0.953
0.886
0.919
0.967
1.004
0.894
0.882
0.947
0.934
0.905
1.398
(2.05%)
(0.87%)
16
Revenue
¥1.114B
3.13%
1.00×
Cost of revenue
¥674.1M
3.19%
1.01×
Operating expenses
¥276.2M
3.05%
0.99×
Goodwill & intangibles
16.19%
Spread over hurdle
(3.75%)