0.568
Revenue¥B
1.016
1.066
1.105
1.167
1.236
1.285
1.341
1.427
1.495
1.573
0.613
4.95%
5.13%
48
7.01
Revenue growth%
16.10
14.60
16.57
14.85
13.34
14.61
12.83
12.68
11.15
9.12
7.99
12.68
13.97
72
22.71
Gross margin%
25.06
26.81
23.96
21.72
21.10
20.90
20.41
21.73
19.20
16.77
2.75
20.41
21.41
28
29.17
Operating margin%
24.39
24.32
21.56
23.38
26.14
25.13
26.87
26.73
25.94
26.88
10.48
26.73
25.53
42
9.02
Net margin%
19.25
17.80
20.53
23.12
25.69
22.98
25.22
27.41
26.22
26.26
27.86
26.22
24.17
80
35.39
P/E ratio (avg)x
42.16
40.08
41.93
48.37
51.81
56.44
55.28
54.26
62.42
60.78
31.19
56.44
53.04
17
11.44
EV/EBITx
32.24
33.81
32.84
33.01
36.43
37.48
35.27
33.93
33.47
32.56
31.46
33.93
33.64
22
14.43
FCF yield (avg)%
4.31
4.23
1.27
0.40
0.40
2.65
5.33
7.33
9.24
8.11
10.60
7.33
4.27
86
29.16
FCF margin%
17.50
19.14
17.57
16.45
13.63
13.72
11.61
9.79
7.27
6.03
11.62
9.79
13.67
49
1.457
FCF / Net incomex
1.103
1.093
1.122
1.082
1.017
1.019
1.091
1.197
1.122
1.141
1.571
1.122
1.098
44
16.59
ROIC%
22.07
21.53
22.34
22.72
22.62
22.63
21.72
19.96
21.65
19.16
15.81
21.65
21.90
39
12.59
Return on equity%
21.56
21.30
20.35
19.50
18.97
17.98
19.40
20.36
23.28
25.33
4.36
20.36
20.35
88
13.66
Return on assets%
11.71
13.07
13.00
11.40
9.27
7.23
5.10
5.81
7.94
6.81
13.28
6.81
8.60
88
0.38
EPS¥
0.25
0.22
0.20
0.21
0.19
0.21
0.19
0.21
0.21
0.19
0.40
0.03%
(2.20%)
—
20.67
EPS growth%
6.97
7.38
7.73
7.35
4.37
2.27
4.93
4.51
6.95
7.65
4.90
4.93
6.96
37
0.27
Bookvalue per sh¥
0.50
0.57
0.55
0.50
0.49
0.45
0.42
0.46
0.48
0.45
0.14
(1.72%)
(0.01%)
—
0.19
FCF per share¥
0.32
0.29
0.32
0.36
0.37
0.41
0.46
0.51
0.47
0.53
0.52
7.53%
5.45%
—
0.39
Dividend per sh¥
0.48
0.52
0.54
0.54
0.52
0.58
0.58
0.54
0.57
0.57
0.55
1.59%
0.64%
—
26.41
Div yield (avg)%
13.77
13.28
11.24
10.42
9.83
12.71
11.38
13.76
16.55
17.82
11.97
13.76
12.99
46
4.58
Payout ratio%
25.17
22.68
20.96
21.27
20.64
18.94
18.15
18.04
17.12
16.32
10.87
18.04
19.79
77
821.7
Shares (diluted)M
774.6
776.5
819.2
850.5
770.5
805.9
753.0
813.9
860.2
753.1
848.3
(0.46%)
(0.69%)
87
16.81
Buyback yield%
17.79
19.19
18.00
20.30
20.91
23.02
22.44
23.41
25.49
25.36
15.42
23.41
21.68
72
1.167
D/E ratiox
1.686
1.877
1.863
2.120
2.041
2.307
2.704
2.722
2.726
3.060
0.446
2.722
2.214
30
0.241
Enterprise value¥B
2.559
2.714
2.845
3.043
3.456
3.618
3.798
4.137
4.323
4.641
1.469
6.08%
6.48%
59
1.012
LT debt¥B
1.510
1.466
1.673
1.855
1.881
1.786
1.952
1.886
1.864
1.853
1.160
(0.30%)
3.32%
78
Revenue
¥1.573B
5.13%
1.00×
Cost of revenue
¥793.3M
5.25%
1.01×
Operating expenses
¥315.5M
4.97%
0.99×
Goodwill & intangibles
15.47%
Spread over hurdle
(0.67%)