0.709
Revenue¥B
1.066
1.044
1.061
1.059
1.063
1.053
1.072
1.070
1.091
1.114
0.724
0.94%
0.28%
32
6.72
Revenue growth%
14.63
11.96
14.29
12.74
13.53
12.86
10.46
9.52
7.91
5.21
26.57
9.52
12.35
77
10.41
Gross margin%
21.64
21.64
24.53
25.59
24.97
22.87
23.72
20.82
17.93
19.09
18.68
20.82
22.26
8
28.33
Operating margin%
32.14
29.87
29.15
30.52
32.33
30.79
31.33
30.96
31.05
30.44
25.99
30.96
30.88
29
17.72
Net margin%
21.62
21.27
21.09
22.82
20.04
22.36
21.17
22.92
21.24
20.39
23.08
21.24
21.26
21
22.94
P/E ratio (avg)x
16.48
14.99
15.80
17.59
19.41
21.18
20.71
19.32
20.41
22.06
32.02
20.71
19.36
75
25.40
EV/EBITx
6.542
5.809
6.173
6.837
7.549
7.971
8.777
9.524
10.17
10.00
35.96
9.524
7.760
25
8.84
FCF yield (avg)%
13.89
11.25
12.43
12.67
11.18
8.86
11.72
9.50
9.68
11.67
14.16
9.68
11.46
58
18.69
FCF margin%
9.90
8.14
7.13
8.39
8.12
8.39
7.95
6.02
5.53
4.76
13.82
6.02
8.04
61
0.727
FCF / Net incomex
1.594
1.519
1.521
1.654
1.638
1.646
1.864
1.941
1.904
1.948
1.655
1.904
1.650
68
25.63
ROIC%
8.53
10.83
8.23
7.55
5.31
4.65
6.26
8.57
9.75
12.27
14.00
8.57
8.38
73
8.73
Return on equity%
19.46
21.04
22.32
23.71
23.05
20.89
23.85
25.56
27.46
26.03
23.03
25.56
23.38
23
14.58
Return on assets%
3.41
1.39
1.31
0.40
3.30
0.82
0.91
0.40
2.62
2.31
8.13
0.91
1.35
53
1.73
EPS¥
0.46
0.51
0.52
0.48
0.50
0.49
0.51
0.46
0.45
0.40
1.85
(4.29%)
(0.18%)
—
14.98
EPS growth%
9.93
7.70
7.71
7.16
5.10
2.61
2.42
0.40
0.40
2.21
5.07
2.21
3.86
19
0.59
Bookvalue per sh¥
2.84
2.96
3.36
3.79
3.75
4.23
4.18
4.47
4.23
4.83
1.00
5.17%
5.32%
—
1.10
FCF per share¥
1.33
1.27
1.42
1.55
1.43
1.47
1.51
1.60
1.63
1.49
0.90
0.82%
2.23%
—
0.47
Dividend per sh¥
2.71
3.00
3.08
3.56
3.75
4.34
4.73
5.51
5.34
6.18
2.33
10.54%
8.42%
—
18.20
Div yield (avg)%
29.08
31.26
30.63
28.39
30.49
28.67
29.69
28.79
28.62
31.24
6.64
28.79
29.38
10
22.43
Payout ratio%
17.26
15.57
15.00
15.53
14.80
14.36
14.87
17.82
15.12
13.64
19.40
14.87
15.06
40
206.6
Shares (diluted)M
296.7
337.4
382.7
363.0
377.7
405.5
404.5
462.7
443.0
495.6
201.7
5.59%
6.69%
25
6.99
Buyback yield%
15.57
14.41
13.53
13.66
10.98
12.66
10.09
8.09
6.27
7.79
22.92
8.09
11.82
48
1.579
D/E ratiox
1.418
1.454
1.407
1.403
1.484
1.507
1.588
1.802
1.931
1.943
0.261
1.802
1.496
93
650.6
Enterprise value¥M
263.0
241.6
245.4
268.1
252.5
257.1
284.5
287.1
277.0
265.6
461.9
1.02%
(1.04%)
54
0.164
LT debt¥B
1.223
1.258
1.449
1.687
1.626
1.692
1.678
1.740
1.708
2.006
0.554
4.29%
6.68%
66
Revenue
¥1.114B
0.28%
1.00×
Cost of revenue
¥553.3M
0.40%
1.01×
Operating expenses
¥177.9M
0.50%
1.02×
Goodwill & intangibles
19.90%
Spread over hurdle
12.25%