1.628
Revenue¥B
1.880
1.879
1.906
1.932
2.006
2.035
2.023
2.055
2.093
2.151
1.734
1.41%
1.64%
66
12.76
Revenue growth%
12.88
11.74
11.02
13.31
13.78
11.35
12.53
10.37
10.78
9.76
24.03
10.78
11.55
88
13.89
Gross margin%
4.31
6.60
8.50
8.63
7.15
7.54
4.83
7.67
5.83
3.39
25.31
5.83
6.87
15
8.66
Operating margin%
21.86
20.63
19.33
20.19
18.94
19.47
17.70
20.26
21.86
21.73
2.05
20.26
20.23
13
14.49
Net margin%
25.51
23.01
24.81
22.08
22.19
24.73
24.74
22.00
23.05
26.02
13.55
24.73
23.89
20
8.365
P/E ratio (avg)x
5.375
5.331
5.499
4.724
4.164
4.327
3.941
3.657
3.562
3.796
30.40
3.796
4.246
87
31.80
EV/EBITx
29.62
31.67
30.75
35.06
33.14
36.93
39.51
42.74
43.43
50.17
29.79
42.74
36.00
35
6.29
FCF yield (avg)%
4.24
2.13
1.51
0.40
0.40
1.10
1.68
4.53
6.34
8.08
17.18
4.53
1.91
9
15.72
FCF margin%
3.04
4.04
2.60
2.92
1.28
3.13
5.01
3.38
5.38
7.96
13.73
5.01
3.26
35
0.592
FCF / Net incomex
1.789
1.966
2.211
2.246
2.626
2.803
3.228
3.400
3.850
4.400
0.850
3.400
2.714
72
7.27
ROIC%
6.43
7.87
9.94
12.79
14.64
13.47
15.24
14.35
11.88
11.06
13.75
13.47
12.34
62
20.65
Return on equity%
22.40
22.51
20.92
19.82
19.91
19.40
20.15
19.53
17.54
15.87
26.00
19.40
19.87
39
3.14
Return on assets%
22.87
22.52
20.68
22.43
19.63
22.40
22.29
22.45
20.67
22.43
13.19
22.40
22.41
91
0.35
EPS¥
0.34
0.39
0.36
0.35
0.34
0.37
0.42
0.48
0.52
0.57
0.36
11.02%
5.46%
—
29.87
EPS growth%
14.73
12.86
11.47
11.62
14.12
13.05
12.38
14.31
16.02
16.44
8.10
14.31
13.59
90
0.10
Bookvalue per sh¥
0.37
0.39
0.41
0.43
0.41
0.40
0.46
0.50
0.50
0.54
0.21
5.60%
4.41%
—
0.17
FCF per share¥
0.42
0.46
0.44
0.50
0.52
0.54
0.60
0.66
0.67
0.70
0.35
6.12%
4.70%
—
0.40
Dividend per sh¥
0.24
0.26
0.26
0.29
0.31
0.31
0.28
0.31
0.27
0.26
0.38
(3.50%)
0.74%
—
24.79
Div yield (avg)%
22.34
23.53
22.80
21.69
24.35
26.41
24.21
24.69
23.91
24.82
17.27
24.69
24.06
19
19.99
Payout ratio%
6.52
6.94
7.49
5.44
7.89
10.32
10.56
8.75
8.11
8.55
5.56
8.75
8.00
62
3.321
Shares (diluted)B
2.974
3.019
3.265
3.400
3.122
3.334
3.403
3.662
3.742
3.874
3.245
4.41%
1.90%
30
29.94
Buyback yield%
22.23
23.28
22.14
21.47
21.89
18.99
17.96
19.95
22.47
24.52
28.72
19.95
22.01
55
1.090
D/E ratiox
0.178
0.165
0.186
0.175
0.199
0.197
0.220
0.247
0.252
0.290
1.220
0.247
0.198
6
673.8
Enterprise value¥M
429.8
463.4
531.4
590.9
625.4
734.0
699.2
805.3
924.4
972.6
207.4
9.23%
8.91%
34
979.3
LT debt¥M
119.7
114.9
128.2
118.0
122.1
129.2
138.3
132.7
130.7
125.3
165.9
0.52%
0.90%
47
Revenue
¥2.151B
1.64%
1.00×
Cost of revenue
¥1.025B
1.79%
1.02×
Operating expenses
¥478.4M
1.49%
0.99×
Goodwill & intangibles
17.77%
Spread over hurdle
23.32%