0.290
Revenue¥B
0.646
0.701
0.749
0.822
0.881
0.964
1.034
1.115
1.186
1.286
0.297
7.87%
7.97%
78
27.93
Revenue growth%
24.55
25.14
27.58
28.23
25.58
24.35
26.73
24.73
26.89
27.55
26.25
26.73
26.16
77
12.68
Gross margin%
16.93
19.48
17.79
17.71
15.05
14.97
13.69
12.01
11.47
13.48
7.15
13.48
15.01
86
27.10
Operating margin%
33.69
31.54
32.60
30.60
28.79
26.20
25.70
22.95
22.78
19.94
21.99
22.95
27.50
8
23.75
Net margin%
21.98
20.01
22.48
22.54
21.37
22.47
19.90
19.35
18.44
18.89
16.89
19.35
20.69
87
14.58
P/E ratio (avg)x
27.61
29.64
26.90
24.53
21.68
22.79
23.23
24.43
24.68
27.49
16.83
24.43
24.60
16
29.43
EV/EBITx
29.89
31.40
27.76
27.06
24.77
23.89
26.68
26.83
25.07
23.07
33.47
25.07
26.76
64
29.54
FCF yield (avg)%
33.62
33.47
31.20
33.83
32.12
31.63
31.17
32.92
30.27
29.73
26.07
31.17
31.87
34
15.26
FCF margin%
20.73
21.68
20.01
17.89
18.75
19.78
18.67
19.31
18.02
18.15
4.89
18.67
19.03
62
1.177
FCF / Net incomex
0.507
0.512
0.458
0.455
0.419
0.444
0.417
0.406
0.429
0.401
0.798
0.417
0.437
88
6.13
ROIC%
28.94
27.38
29.24
29.14
31.20
28.51
30.33
31.32
30.01
27.82
2.15
30.01
29.19
71
6.39
Return on equity%
12.93
11.39
8.92
6.97
5.54
5.98
6.66
6.53
4.54
5.40
21.32
5.98
6.60
85
10.50
Return on assets%
29.79
31.97
31.05
31.99
32.75
32.86
35.18
34.24
32.45
34.61
5.33
34.24
32.60
50
1.86
EPS¥
4.23
4.98
5.31
5.46
6.14
5.89
6.40
6.27
7.41
7.48
2.04
4.02%
6.43%
—
19.45
EPS growth%
9.42
9.77
12.70
11.78
14.34
12.24
14.90
14.22
16.73
17.62
9.54
14.90
13.46
84
2.63
Bookvalue per sh¥
2.51
2.47
2.28
2.44
2.41
2.64
2.33
2.53
2.35
2.06
3.34
(3.12%)
(3.13%)
—
2.07
FCF per share¥
1.12
1.04
1.04
1.15
1.29
1.18
1.16
1.30
1.25
1.18
0.59
(1.75%)
(0.53%)
—
4.20
Dividend per sh¥
2.81
2.62
2.54
2.79
2.64
2.69
2.83
3.26
3.33
3.25
1.17
4.20%
2.84%
—
4.37
Div yield (avg)%
17.62
14.63
13.87
16.52
17.28
15.96
13.94
12.70
10.19
7.44
12.36
12.70
14.29
91
8.08
Payout ratio%
16.14
18.11
15.61
13.55
12.39
12.75
12.06
12.45
10.52
12.75
8.46
12.45
12.75
36
233.2
Shares (diluted)M
255.1
269.4
262.4
257.4
242.4
272.5
308.3
326.4
328.1
312.1
244.0
5.18%
1.90%
56
26.31
Buyback yield%
3.33
3.21
5.84
6.25
8.02
8.34
9.27
10.40
10.17
11.94
7.51
10.17
8.18
40
1.471
D/E ratiox
1.190
1.187
1.208
1.196
1.401
1.664
1.797
1.924
2.145
2.188
0.297
1.924
1.533
64
0.291
Enterprise value¥B
1.479
1.519
1.603
1.749
1.725
1.936
1.892
1.775
1.969
2.171
0.796
4.71%
5.16%
70
0.382
LT debt¥B
1.318
1.358
1.580
1.840
1.910
2.188
2.282
2.229
2.601
2.550
0.538
5.95%
7.01%
18
Revenue
¥1.286B
7.97%
1.00×
Cost of revenue
¥596.9M
8.16%
1.02×
Operating expenses
¥249.4M
8.06%
1.01×
Goodwill & intangibles
18.69%
Spread over hurdle
(2.52%)