1.157
Revenue¥B
0.929
0.938
0.951
0.942
0.939
0.968
0.987
1.012
1.003
1.002
1.220
1.30%
0.65%
74
23.66
Revenue growth%
32.96
31.65
33.56
36.37
33.43
30.96
32.66
31.07
32.52
30.60
15.58
31.07
32.59
67
29.58
Gross margin%
9.49
6.62
6.70
9.36
8.81
7.21
5.51
7.22
9.48
12.28
23.89
7.22
8.02
8
3.54
Operating margin%
17.04
17.36
16.56
15.07
14.51
13.70
15.30
14.48
15.23
15.42
9.30
15.23
15.26
36
4.20
Net margin%
29.30
30.30
31.38
31.17
32.05
33.51
33.14
33.18
36.16
34.70
16.99
33.51
32.60
27
28.70
P/E ratio (avg)x
10.59
9.984
9.385
10.64
11.80
12.16
13.14
12.28
11.71
10.75
8.377
12.16
11.23
25
24.58
EV/EBITx
32.10
37.43
40.41
44.18
48.89
51.54
53.50
59.70
64.13
67.55
18.30
59.70
50.21
45
20.90
FCF yield (avg)%
24.05
26.01
28.41
29.90
28.00
27.52
28.60
31.36
28.73
27.85
12.84
28.60
28.21
45
13.48
FCF margin%
15.56
17.39
17.05
14.50
15.44
15.62
14.96
12.09
10.71
8.37
26.79
12.09
15.20
93
0.846
FCF / Net incomex
1.339
1.594
1.884
2.224
2.614
2.834
3.161
3.334
3.666
4.110
1.172
3.334
2.724
26
12.71
ROIC%
10.32
11.30
14.30
14.18
12.27
11.14
9.90
12.48
10.91
12.85
13.56
11.14
11.79
47
29.37
Return on equity%
22.21
21.34
22.33
19.86
18.61
16.19
18.67
19.78
19.40
16.47
22.18
18.67
19.59
90
22.15
Return on assets%
20.65
18.75
16.08
16.36
13.69
11.17
10.82
13.27
14.65
12.89
3.07
12.89
14.17
56
1.05
EPS¥
0.78
0.81
0.77
0.71
0.76
0.81
0.81
0.85
0.84
0.92
1.10
3.89%
2.70%
—
20.27
EPS growth%
23.33
22.05
19.98
17.59
15.75
15.10
17.31
15.37
16.16
15.09
28.99
15.37
16.74
55
1.32
Bookvalue per sh¥
1.00
1.03
1.08
1.06
1.12
1.22
1.35
1.30
1.32
1.32
0.58
3.45%
2.74%
—
0.96
FCF per share¥
1.32
1.40
1.26
1.35
1.29
1.17
1.27
1.35
1.32
1.35
2.35
0.96%
(0.95%)
—
1.71
Dividend per sh¥
2.69
2.74
3.08
3.55
4.17
4.57
5.39
5.52
6.61
7.70
0.91
13.06%
11.25%
—
8.01
Div yield (avg)%
15.75
15.86
15.34
15.62
12.85
11.73
14.07
12.71
12.16
13.30
9.65
12.71
13.69
40
23.24
Payout ratio%
2.37
1.04
3.75
0.99
0.40
0.40
0.40
1.29
0.40
2.61
25.40
0.40
1.01
66
0.352
Shares (diluted)B
0.540
0.581
0.665
0.755
0.844
0.986
1.021
0.993
0.941
1.021
0.353
3.88%
6.71%
45
11.12
Buyback yield%
1.81
4.51
4.52
3.75
2.35
3.68
4.72
4.69
7.29
5.30
13.66
4.72
4.51
49
1.230
D/E ratiox
0.261
0.276
0.276
0.299
0.322
0.298
0.291
0.295
0.329
0.333
1.529
0.298
0.297
71
0.849
Enterprise value¥B
0.584
0.559
0.506
0.540
0.469
0.503
0.512
0.540
0.508
0.535
1.073
2.70%
(1.05%)
15
1,194
LT debt¥M
787.6
703.7
720.3
672.2
706.0
623.4
633.3
584.5
544.2
526.9
437.6
(5.68%)
(4.49%)
16
Revenue
¥1.002B
0.65%
1.00×
Cost of revenue
¥701.3M
0.76%
1.01×
Operating expenses
¥193.4M
1.03%
1.04×
Goodwill & intangibles
16.11%
Spread over hurdle
(3.57%)