1.316
Revenue¥B
0.568
0.620
0.681
0.753
0.799
0.881
0.971
1.075
1.180
1.304
1.432
10.30%
9.36%
74
14.91
Revenue growth%
6.10
4.21
2.05
0.40
0.40
2.16
4.62
5.77
6.45
6.53
17.98
5.77
4.42
78
10.38
Gross margin%
10.43
12.44
13.80
15.97
15.75
14.36
14.16
13.20
10.69
11.65
5.62
13.20
13.50
59
12.33
Operating margin%
19.97
19.71
19.10
19.82
17.08
15.31
15.56
15.81
14.70
16.29
29.16
15.56
16.68
17
16.45
Net margin%
26.06
29.02
26.71
26.14
26.58
28.28
26.82
27.41
29.35
28.22
23.60
28.22
27.11
40
11.49
P/E ratio (avg)x
31.91
37.19
41.22
48.78
56.18
57.11
57.87
69.22
80.89
86.78
14.39
69.22
56.65
41
8.914
EV/EBITx
41.38
44.15
46.04
46.01
55.63
65.91
67.09
66.37
71.44
77.53
12.43
67.09
60.77
25
12.40
FCF yield (avg)%
18.07
19.56
20.69
21.23
18.72
20.62
22.34
24.64
25.14
25.48
10.28
24.64
20.96
94
28.25
FCF margin%
24.56
26.69
28.81
30.66
27.90
28.67
26.49
26.18
25.73
28.21
18.58
26.49
27.29
77
0.221
FCF / Net incomex
1.508
1.381
1.509
1.482
1.327
1.399
1.268
1.248
1.365
1.309
1.257
1.309
1.373
10
18.40
ROIC%
25.77
25.29
25.36
22.82
20.35
18.48
20.53
22.70
20.88
18.74
9.93
20.53
21.79
13
27.74
Return on equity%
0.40
1.94
4.42
5.69
8.62
8.91
7.26
4.45
6.62
5.52
13.32
6.62
5.61
13
19.68
Return on assets%
23.00
20.64
17.66
18.29
16.60
14.76
12.33
12.48
12.61
12.27
8.18
12.48
15.68
89
0.31
EPS¥
0.67
0.67
0.70
0.67
0.67
0.72
0.72
0.77
0.81
0.95
0.32
7.29%
4.52%
—
29.47
EPS growth%
22.56
22.04
21.59
20.61
19.37
19.83
20.97
22.98
23.48
25.55
25.97
22.98
21.81
71
0.31
Bookvalue per sh¥
1.01
1.02
1.04
1.19
1.42
1.62
1.76
1.69
1.95
2.06
0.33
7.83%
8.52%
—
0.65
FCF per share¥
0.23
0.22
0.22
0.23
0.25
0.26
0.26
0.28
0.30
0.33
0.69
5.72%
4.86%
—
0.15
Dividend per sh¥
0.31
0.36
0.41
0.44
0.49
0.55
0.61
0.59
0.58
0.66
0.64
6.40%
8.43%
—
16.85
Div yield (avg)%
5.28
2.50
1.70
0.40
0.40
2.59
3.54
1.04
0.40
0.40
5.85
1.04
1.37
64
27.13
Payout ratio%
0.40
0.40
2.63
1.50
4.32
5.75
6.92
5.41
6.84
7.52
8.72
6.84
4.86
91
1.081
Shares (diluted)B
1.391
1.624
1.662
1.739
1.736
1.674
1.856
2.108
2.468
2.905
1.115
10.84%
8.07%
25
3.59
Buyback yield%
9.01
10.29
10.70
12.52
12.09
12.67
12.45
11.55
10.55
8.65
4.20
11.55
11.13
74
0.384
D/E ratiox
1.499
1.498
1.362
1.393
1.459
1.628
1.782
1.676
1.726
1.791
1.396
1.726
1.564
88
0.610
Enterprise value¥B
1.178
1.177
1.327
1.521
1.489
1.598
1.651
1.722
2.042
2.013
0.586
6.21%
5.67%
57
1,084
LT debt¥M
377.4
418.9
419.2
452.7
447.6
455.0
505.6
556.8
538.6
576.5
466.2
5.19%
3.98%
20
Revenue
¥1.304B
9.36%
1.00×
Cost of revenue
¥783.0M
9.55%
1.02×
Operating expenses
¥154.7M
10.00%
1.06×
Goodwill & intangibles
12.52%
Spread over hurdle
35.96%