1.632
Revenue¥B
0.959
1.032
1.094
1.203
1.297
1.381
1.486
1.589
1.713
1.867
1.708
7.55%
7.99%
50
24.59
Revenue growth%
23.10
23.37
22.90
24.02
26.31
27.45
26.89
27.85
28.28
30.55
2.32
27.85
26.60
6
25.26
Gross margin%
8.55
10.29
11.00
13.45
12.53
9.62
10.40
8.57
7.14
4.55
10.86
8.57
9.95
6
21.02
Operating margin%
14.25
12.11
9.51
7.84
6.65
8.15
6.08
5.07
6.17
7.03
16.55
6.17
7.43
85
24.32
Net margin%
25.84
24.33
22.29
23.60
24.49
23.45
20.50
20.54
19.80
17.76
18.83
20.50
22.87
83
15.82
P/E ratio (avg)x
21.74
24.43
25.17
26.75
25.67
25.56
26.98
29.61
31.81
32.80
10.10
29.61
26.21
32
22.74
EV/EBITx
48.88
53.58
57.01
56.47
60.50
62.00
67.04
76.06
84.58
86.84
27.11
76.06
61.25
24
21.97
FCF yield (avg)%
24.41
25.28
26.06
24.12
23.73
23.10
23.16
20.18
22.47
22.83
14.75
22.83
23.44
76
17.94
FCF margin%
15.14
16.73
17.21
20.00
20.60
23.12
22.84
22.03
22.19
24.42
25.17
22.84
21.32
34
1.179
FCF / Net incomex
1.473
1.570
1.738
1.662
1.794
1.813
1.749
1.868
2.028
2.194
0.893
1.868
1.772
50
25.11
ROIC%
21.01
23.05
25.15
26.77
26.89
29.10
28.30
28.45
27.92
25.16
16.60
28.30
26.83
37
28.76
Return on equity%
18.38
15.47
18.26
16.88
14.21
15.19
15.14
14.98
17.48
19.41
5.24
15.19
16.18
27
27.51
Return on assets%
13.40
13.14
11.86
14.30
16.24
16.45
13.80
12.60
15.40
14.37
10.55
14.37
14.05
35
0.75
EPS¥
1.17
1.03
0.97
0.95
0.86
0.94
1.04
0.96
0.90
0.94
0.78
1.93%
(1.48%)
—
19.30
EPS growth%
9.29
10.47
11.84
9.62
7.32
5.69
2.74
2.47
1.37
0.40
17.83
2.47
6.50
71
0.76
Bookvalue per sh¥
1.15
1.25
1.17
1.09
1.11
1.26
1.31
1.35
1.24
1.15
1.05
0.72%
0.19%
—
0.92
FCF per share¥
4.12
4.10
4.15
4.13
4.44
4.77
4.93
4.31
4.24
4.22
2.09
(1.03%)
0.97%
—
2.09
Dividend per sh¥
1.09
1.09
1.04
1.12
1.19
1.06
1.07
0.97
1.03
0.91
2.59
(5.23%)
(1.84%)
—
25.92
Div yield (avg)%
9.92
7.86
5.62
5.55
6.99
7.98
9.14
10.47
8.28
10.03
25.39
9.14
8.13
33
29.73
Payout ratio%
9.52
9.42
9.94
8.40
7.60
5.52
6.42
6.84
9.40
9.80
6.48
6.84
8.90
13
306.4
Shares (diluted)M
355.6
356.1
403.7
457.5
512.2
498.3
508.4
491.3
520.1
526.1
314.2
0.54%
4.56%
84
16.53
Buyback yield%
8.12
10.55
8.91
10.24
8.35
7.24
5.06
3.79
1.40
0.40
11.08
3.79
7.68
18
1.175
D/E ratiox
1.658
1.806
1.723
1.906
1.798
1.936
2.146
2.335
2.164
2.291
0.549
2.164
1.921
79
1.391
Enterprise value¥B
2.280
2.459
2.711
2.787
2.764
3.191
3.191
3.126
3.043
3.200
1.724
2.97%
3.43%
80
100.7
LT debt¥M
211.9
207.2
203.2
205.2
195.0
187.6
187.6
178.6
188.7
169.0
296.2
(2.83%)
(2.61%)
45
Revenue
¥1.867B
7.99%
1.00×
Cost of revenue
¥1.265B
7.69%
0.97×
Operating expenses
¥288.5M
9.37%
1.14×
Goodwill & intangibles
16.63%
Spread over hurdle
40.09%