0.293
Revenue¥B
0.844
0.887
0.891
0.931
0.935
0.958
1.006
1.034
1.067
1.110
0.306
3.49%
2.94%
70
12.06
Revenue growth%
27.08
24.08
25.12
25.40
26.84
28.74
31.06
34.03
32.88
31.72
27.49
31.72
27.91
64
5.17
Gross margin%
27.69
24.69
22.02
22.27
21.48
18.55
16.63
14.15
17.12
14.41
20.74
16.63
20.02
54
18.22
Operating margin%
7.10
8.99
11.77
12.47
12.68
11.50
13.92
16.62
13.78
11.96
24.60
13.78
12.21
60
27.49
Net margin%
14.20
14.85
15.77
16.07
14.26
12.90
13.39
12.38
11.39
13.11
15.02
12.90
13.80
57
17.11
P/E ratio (avg)x
29.51
35.43
35.31
39.06
44.56
46.27
48.89
50.15
56.11
62.50
16.36
50.15
45.41
88
23.18
EV/EBITx
23.41
24.17
23.31
25.02
25.39
23.82
26.02
25.40
23.93
27.55
23.89
25.40
24.60
28
9.28
FCF yield (avg)%
19.91
18.09
18.47
20.78
22.06
24.40
22.01
23.06
24.47
25.64
2.17
24.40
22.04
31
19.07
FCF margin%
21.51
23.38
24.86
24.89
25.03
23.47
25.13
27.59
25.48
23.22
28.79
25.13
24.88
72
1.297
FCF / Net incomex
2.024
2.110
2.152
2.449
2.285
2.525
2.628
2.550
2.439
2.597
1.325
2.550
2.444
63
15.05
ROIC%
27.29
28.41
28.26
29.29
31.74
30.83
28.21
27.15
26.83
27.52
26.79
27.52
28.23
42
6.57
Return on equity%
25.22
22.72
21.73
23.00
25.76
24.44
26.91
28.92
29.32
29.76
19.40
28.92
25.49
53
24.61
Return on assets%
18.34
17.83
15.60
13.42
13.59
12.03
14.78
12.91
14.51
12.07
11.86
12.91
14.05
82
0.55
EPS¥
1.78
1.94
2.06
2.32
2.28
2.42
2.65
2.77
2.84
3.23
0.60
7.25%
7.66%
—
29.36
EPS growth%
9.51
11.50
13.14
11.42
13.38
16.21
17.82
19.42
17.50
18.06
22.91
17.82
14.79
16
0.23
Bookvalue per sh¥
0.86
0.89
0.91
1.03
1.04
1.15
1.37
1.63
1.80
1.86
0.96
12.44%
8.12%
—
1.19
FCF per share¥
0.66
0.66
0.70
0.79
0.81
0.85
0.84
0.93
0.89
0.90
0.64
2.19%
4.44%
—
0.65
Dividend per sh¥
0.71
0.70
0.71
0.73
0.82
0.74
0.78
0.75
0.84
0.93
1.04
2.51%
2.47%
—
10.98
Div yield (avg)%
0.40
0.40
0.40
0.54
0.40
0.40
0.40
0.40
0.40
2.58
15.08
0.40
0.40
73
23.81
Payout ratio%
11.39
8.76
9.37
10.80
13.71
14.85
16.92
16.26
17.25
15.12
9.53
16.26
14.28
48
388.1
Shares (diluted)M
484.3
547.7
588.9
550.6
569.0
632.1
668.0
749.3
741.3
787.2
384.9
6.71%
5.43%
63
8.07
Buyback yield%
10.77
12.98
14.22
13.61
12.43
9.65
8.65
9.55
9.42
8.43
29.07
9.42
10.21
90
1.603
D/E ratiox
1.401
1.549
1.754
1.801
1.873
1.938
2.206
2.069
2.253
2.510
0.412
2.206
1.905
52
471.8
Enterprise value¥M
521.4
504.5
509.0
596.7
585.3
679.5
750.7
783.7
863.0
898.3
633.0
8.95%
5.86%
34
523.2
LT debt¥M
126.8
136.4
153.7
158.1
174.2
178.6
190.0
220.8
223.2
215.4
299.6
4.33%
5.41%
19
Revenue
¥1.110B
2.94%
1.00×
Cost of revenue
¥777.0M
2.94%
1.00×
Operating expenses
¥206.5M
2.70%
0.98×
Goodwill & intangibles
14.24%
Spread over hurdle
(5.06%)