0.421
Revenue¥B
1.515
1.538
1.580
1.616
1.630
1.666
1.683
1.755
1.767
1.843
0.442
2.49%
2.36%
17
11.57
Revenue growth%
0.40
1.46
0.40
2.23
3.44
2.95
3.89
6.19
8.38
9.90
14.01
6.19
3.19
19
20.54
Gross margin%
9.45
6.51
5.46
4.75
6.85
5.64
5.74
4.10
4.52
4.76
19.39
4.76
5.55
94
17.19
Operating margin%
20.57
20.26
19.11
20.75
23.41
21.24
20.06
17.86
19.73
21.03
24.23
20.06
20.42
56
16.43
Net margin%
17.81
16.32
17.44
20.24
21.22
21.86
20.59
20.33
20.90
22.55
9.10
20.90
20.46
47
32.91
P/E ratio (avg)x
8.891
9.407
10.05
9.766
10.60
9.570
8.896
9.139
8.800
9.594
26.69
9.139
9.489
84
17.41
EV/EBITx
22.33
23.23
24.36
29.16
34.80
34.81
35.93
41.87
44.44
47.77
27.30
41.87
34.81
92
10.60
FCF yield (avg)%
10.24
12.32
10.90
12.04
12.42
14.61
17.49
17.93
17.04
15.31
14.50
17.04
13.51
44
27.07
FCF margin%
9.57
8.49
5.70
8.22
9.99
11.11
14.03
11.74
11.77
11.49
21.24
11.74
10.55
9
0.111
FCF / Net incomex
1.631
1.474
1.544
1.521
1.484
1.566
1.489
1.539
1.701
1.693
1.405
1.566
1.542
90
11.91
ROIC%
5.68
3.00
2.13
2.84
1.89
3.74
3.38
1.16
0.75
0.75
12.23
1.16
2.48
93
29.78
Return on equity%
0.88
3.02
5.30
7.41
7.36
7.59
9.83
8.94
8.22
10.07
9.68
8.94
7.50
54
29.79
Return on assets%
24.19
21.38
20.51
21.23
23.60
20.75
21.38
20.04
22.23
20.02
6.77
20.75
21.30
28
1.99
EPS¥
1.21
1.22
1.21
1.22
1.19
1.33
1.43
1.38
1.52
1.68
2.19
7.16%
2.99%
—
9.90
EPS growth%
27.81
28.21
25.99
23.68
22.77
24.21
27.19
29.77
29.40
29.47
17.06
29.40
27.50
89
1.73
Bookvalue per sh¥
1.74
1.54
1.53
1.55
1.38
1.54
1.68
1.81
1.75
1.61
0.78
3.09%
0.37%
—
2.38
FCF per share¥
0.89
0.94
0.96
0.97
0.92
0.97
0.98
1.05
1.03
1.10
0.48
3.46%
1.85%
—
0.57
Dividend per sh¥
2.08
2.14
2.21
2.10
1.92
1.68
1.75
1.82
2.00
1.99
2.29
0.73%
(0.67%)
—
24.59
Div yield (avg)%
15.95
18.52
17.01
15.51
14.33
16.15
15.74
18.16
17.01
14.38
25.05
16.15
16.05
52
21.33
Payout ratio%
13.62
15.30
18.08
17.19
19.35
19.07
19.75
18.75
16.27
14.50
20.08
18.75
17.63
30
256.6
Shares (diluted)M
341.3
333.0
386.6
358.2
337.2
313.5
364.3
408.6
407.1
387.0
259.8
2.79%
1.25%
55
13.23
Buyback yield%
1.87
2.51
5.42
7.91
10.70
8.94
9.59
8.74
7.10
6.27
11.95
8.74
7.51
42
0.453
D/E ratiox
0.210
0.218
0.194
0.197
0.209
0.216
0.199
0.193
0.198
0.216
1.116
0.199
0.204
19
1,341
Enterprise value¥M
358.4
430.1
508.8
527.9
623.2
645.4
744.2
745.6
761.4
855.2
498.8
6.53%
10.28%
89
1.079
LT debt¥B
0.934
0.996
0.898
0.849
0.821
0.815
0.736
0.722
0.725
0.695
1.193
(3.29%)
(2.89%)
71
Revenue
¥1.843B
2.36%
1.00×
Cost of revenue
¥1.290B
2.47%
1.01×
Operating expenses
¥300.0M
2.18%
0.98×
Goodwill & intangibles
15.89%
Return on capital
108.89%
Spread over hurdle
100.54%