0.672
Revenue¥B
0.738
0.786
0.806
0.862
0.906
0.955
0.978
1.008
1.073
1.124
0.740
4.42%
4.68%
94
28.09
Revenue growth%
16.53
16.30
18.06
19.28
19.04
20.94
22.94
23.41
22.13
20.38
5.20
22.13
19.83
23
13.40
Gross margin%
3.02
1.43
0.40
3.08
0.40
0.40
0.40
0.40
0.40
0.40
14.32
0.40
0.40
91
29.69
Operating margin%
9.32
8.46
10.11
12.24
13.28
11.63
11.77
13.59
15.54
15.84
25.38
13.59
12.00
50
17.28
Net margin%
20.21
22.49
22.08
20.35
19.08
19.18
19.19
18.95
18.00
16.75
28.67
18.95
19.19
69
9.846
P/E ratio (avg)x
17.77
16.60
16.62
16.68
16.24
17.65
17.58
16.49
17.55
20.47
20.69
17.58
17.12
32
32.86
EV/EBITx
16.42
17.87
18.64
20.13
22.82
24.79
25.11
28.06
32.58
38.02
25.48
28.06
23.80
33
3.06
FCF yield (avg)%
4.42
6.01
8.39
10.90
10.94
11.57
9.31
6.90
4.45
6.84
5.02
6.90
7.64
58
22.82
FCF margin%
15.59
18.47
20.54
22.35
20.57
18.15
15.71
15.85
16.52
13.68
7.30
15.85
17.34
58
1.373
FCF / Net incomex
2.280
2.552
2.438
2.351
2.795
3.124
3.682
3.559
4.206
4.104
0.115
3.682
2.959
51
8.89
ROIC%
5.60
7.54
10.40
12.32
9.55
10.26
9.56
8.17
7.23
4.80
15.68
8.17
8.86
37
8.73
Return on equity%
13.84
14.93
14.88
14.50
11.87
13.36
12.78
11.73
13.92
12.98
13.92
12.98
13.60
26
7.84
Return on assets%
17.87
17.80
16.04
18.06
16.66
16.15
18.06
17.14
16.45
14.16
24.79
16.45
16.90
8
1.77
EPS¥
1.93
2.00
2.02
2.21
2.49
2.33
2.35
2.35
2.58
2.84
1.90
2.61%
5.09%
—
22.96
EPS growth%
8.53
7.04
6.30
4.07
5.08
4.36
6.55
5.82
3.56
6.08
15.80
5.82
5.95
32
1.31
Bookvalue per sh¥
1.59
1.49
1.38
1.49
1.42
1.51
1.35
1.47
1.49
1.47
2.49
0.68%
(0.60%)
—
2.72
FCF per share¥
4.64
5.04
5.89
6.34
7.27
7.79
9.33
9.92
10.92
11.77
2.42
10.11%
11.16%
—
0.76
Dividend per sh¥
1.79
2.09
2.24
2.36
2.32
2.27
2.62
2.76
3.05
3.14
2.31
6.23%
5.55%
—
21.37
Div yield (avg)%
17.31
17.60
18.77
18.05
17.89
20.05
21.38
23.37
25.55
28.31
25.85
23.37
19.41
32
4.87
Payout ratio%
23.74
23.19
24.23
26.08
27.56
25.66
26.21
24.72
22.59
20.86
4.78
24.72
24.47
38
207.8
Shares (diluted)M
278.9
324.8
347.0
361.7
407.7
409.9
468.9
505.7
527.0
600.6
209.9
8.06%
9.42%
6
10.26
Buyback yield%
17.65
16.68
19.48
20.31
23.02
22.29
23.96
26.87
23.96
23.10
10.09
23.96
22.65
40
0.202
D/E ratiox
3.187
3.413
3.888
3.835
4.285
4.105
4.331
4.347
4.556
4.911
0.865
4.347
4.195
58
0.280
Enterprise value¥B
0.862
0.873
0.878
0.802
0.753
0.847
0.771
0.870
0.909
0.820
1.068
1.72%
(0.36%)
20
0.845
LT debt¥B
2.355
2.351
2.500
2.600
2.941
3.423
3.831
3.972
4.590
4.414
0.309
8.46%
8.19%
27
Revenue
¥1.124B
4.68%
1.00×
Cost of revenue
¥787.0M
4.68%
1.00×
Operating expenses
¥186.9M
4.42%
0.98×
Goodwill & intangibles
18.22%
Spread over hurdle
(4.91%)