0.836
Revenue¥B
1.375
1.384
1.407
1.426
1.470
1.478
1.491
1.517
1.543
1.538
0.920
0.91%
1.29%
55
2.89
Revenue growth%
11.43
13.68
13.27
13.93
13.61
14.20
13.07
14.78
15.76
17.52
14.92
14.78
13.80
54
19.80
Gross margin%
20.82
19.40
18.99
21.94
23.31
23.12
23.60
22.66
24.72
22.18
4.09
23.12
22.42
93
29.97
Operating margin%
2.18
4.18
5.64
5.78
5.31
4.65
7.24
7.59
6.78
8.27
8.87
7.24
5.71
23
11.01
Net margin%
22.30
20.96
19.33
19.71
16.93
18.89
17.68
19.74
20.21
18.58
18.56
18.89
19.52
28
15.06
P/E ratio (avg)x
22.95
21.76
18.79
18.70
19.35
20.89
20.33
18.54
17.84
16.86
11.38
18.54
19.07
92
35.86
EV/EBITx
23.62
21.65
22.16
20.73
20.01
18.51
17.12
16.99
18.04
17.45
9.232
17.45
19.26
86
8.01
FCF yield (avg)%
18.13
18.01
19.19
16.68
14.81
15.50
12.57
13.10
15.45
13.48
12.20
13.48
15.47
84
3.71
FCF margin%
8.54
7.63
4.68
7.48
6.23
7.68
8.77
10.31
7.92
6.93
21.77
7.92
7.65
19
1.497
FCF / Net incomex
0.954
0.878
0.931
0.867
0.802
0.844
0.717
0.609
0.566
0.568
1.215
0.609
0.823
28
27.18
ROIC%
27.05
27.15
26.61
26.46
29.11
30.57
30.43
30.81
28.39
29.45
7.22
30.43
28.75
58
28.45
Return on equity%
16.86
19.21
22.18
22.74
22.15
24.93
27.17
24.56
22.97
20.22
2.45
24.56
22.46
65
6.03
Return on assets%
0.40
3.23
1.25
4.24
3.35
5.98
8.34
6.91
4.12
5.52
13.44
5.98
4.18
13
2.93
EPS¥
6.92
6.89
7.26
7.31
6.55
7.15
6.39
6.54
7.25
6.77
3.27
0.66%
(0.39%)
—
27.94
EPS growth%
4.82
2.32
3.61
4.15
2.65
2.30
0.92
0.40
0.40
0.69
2.51
0.69
2.31
19
9.85
Bookvalue per sh¥
10.23
9.41
9.94
9.84
9.93
8.86
8.39
8.38
7.88
7.77
3.57
(4.80%)
(2.58%)
—
10.85
FCF per share¥
18.64
19.78
22.28
22.98
24.64
26.63
31.99
34.16
34.25
38.64
4.54
9.42%
9.09%
—
3.57
Dividend per sh¥
11.09
12.33
13.22
15.30
16.81
16.30
18.19
21.23
23.08
26.54
6.74
9.56%
10.41%
—
14.25
Div yield (avg)%
34.38
34.03
34.88
36.33
38.40
38.77
41.16
40.03
39.53
36.80
23.36
39.53
37.60
73
17.49
Payout ratio%
4.93
2.70
2.71
4.49
3.97
1.43
3.12
1.19
2.17
3.87
26.84
2.17
2.92
66
173.0
Shares (diluted)M
169.5
184.1
173.7
152.4
141.5
129.7
123.5
135.0
128.9
127.8
172.2
(2.01%)
(4.04%)
11
3.81
Buyback yield%
14.27
13.82
16.50
13.53
15.01
17.28
14.63
14.05
17.04
18.04
7.11
17.04
14.82
93
0.987
D/E ratiox
1.832
1.842
1.934
2.099
2.216
2.152
2.421
2.530
2.709
2.634
0.475
2.530
2.184
7
1.561
Enterprise value¥B
1.137
0.999
1.089
1.202
1.304
1.168
1.102
1.062
1.000
0.933
1.284
(6.49%)
(2.08%)
83
0.483
LT debt¥B
0.971
1.069
1.108
1.174
1.144
1.221
1.391
1.471
1.683
1.837
1.681
9.94%
7.93%
7
Revenue
¥1.538B
1.29%
1.00×
Cost of revenue
¥1.077B
1.29%
1.00×
Operating expenses
¥275.0M
0.30%
0.91×
Goodwill & intangibles
16.90%
Spread over hurdle
(3.87%)