1.048
Revenue¥B
1.067
1.071
1.096
1.150
1.199
1.200
1.209
1.230
1.256
1.268
1.128
1.14%
1.87%
60
10.11
Revenue growth%
16.81
19.77
18.25
16.04
16.00
18.30
17.25
15.86
17.69
19.95
15.49
17.69
17.47
41
24.48
Gross margin%
5.73
6.91
5.17
4.27
1.75
4.40
4.28
2.93
4.37
7.12
5.03
4.37
4.38
14
5.25
Operating margin%
22.29
22.44
20.94
19.88
19.05
16.79
15.70
12.94
12.35
11.41
7.95
12.94
17.92
66
25.74
Net margin%
25.93
27.16
24.36
21.77
23.77
22.80
22.51
21.75
19.53
20.48
29.20
21.75
22.66
82
10.29
P/E ratio (avg)x
17.90
18.27
19.34
18.66
20.56
21.23
23.16
23.08
25.57
27.49
8.972
23.16
20.90
32
9.923
EV/EBITx
43.43
49.80
53.74
54.04
56.98
55.55
59.38
67.90
77.23
81.21
26.49
67.90
56.26
85
4.38
FCF yield (avg)%
10.48
12.03
11.07
12.81
14.38
11.68
9.68
10.35
10.55
12.42
15.72
10.55
11.37
50
2.91
FCF margin%
21.54
22.60
24.04
26.18
27.12
26.16
23.69
22.54
25.17
27.31
16.84
25.17
24.61
30
1.354
FCF / Net incomex
2.097
2.315
2.307
2.312
2.736
2.761
3.084
3.105
3.081
3.291
1.444
3.084
2.748
13
5.43
ROIC%
17.83
17.11
16.40
18.46
15.74
18.41
16.38
15.87
16.64
14.89
4.35
16.38
16.52
86
20.23
Return on equity%
3.89
1.94
3.81
3.52
2.79
3.65
6.63
8.52
9.03
8.57
20.26
8.52
3.85
20
25.83
Return on assets%
14.68
15.88
15.27
14.96
16.57
17.97
19.04
21.80
24.71
25.50
7.47
21.80
17.27
68
8.48
EPS¥
1.92
1.99
1.93
2.08
2.18
2.07
2.30
2.41
2.33
2.62
9.47
3.79%
4.11%
—
26.48
EPS growth%
22.90
25.02
25.48
23.62
22.50
22.79
22.47
23.78
25.37
27.01
3.57
23.78
23.70
83
8.35
Bookvalue per sh¥
9.80
10.57
9.76
10.35
9.38
9.07
9.14
8.70
8.04
7.82
8.28
(3.58%)
(2.46%)
—
6.51
FCF per share¥
8.40
9.56
10.85
10.87
11.09
10.25
10.97
9.98
10.21
10.94
4.27
(0.26%)
2.67%
—
6.94
Dividend per sh¥
8.09
7.61
8.16
7.65
7.99
8.49
9.43
10.28
10.69
10.98
7.48
6.57%
3.62%
—
14.14
Div yield (avg)%
19.02
19.46
17.88
18.42
18.94
20.97
22.95
20.51
21.92
20.44
19.36
20.97
19.95
72
5.06
Payout ratio%
27.92
29.42
31.47
31.48
32.62
32.58
32.11
31.00
29.61
30.29
15.21
31.00
31.23
85
100.9
Shares (diluted)M
124.4
123.9
139.2
136.3
139.7
158.4
157.2
180.5
183.8
222.5
102.6
9.76%
6.07%
36
5.91
Buyback yield%
3.00
0.40
1.05
2.52
2.54
1.64
0.40
1.74
0.40
0.40
14.87
0.40
1.34
28
1.154
D/E ratiox
0.258
0.239
0.256
0.230
0.205
0.186
0.189
0.200
0.223
0.221
1.418
0.200
0.222
8
0.768
Enterprise value¥B
1.158
1.286
1.477
1.381
1.516
1.710
1.655
1.783
1.694
1.573
0.889
0.74%
4.69%
48
563.0
LT debt¥M
144.3
152.9
171.0
161.9
162.9
183.7
186.9
192.9
206.4
224.9
224.1
6.66%
5.68%
48
Revenue
¥1.268B
1.87%
1.00×
Cost of revenue
¥679.8M
2.07%
1.02×
Operating expenses
¥263.8M
1.44%
0.96×
Goodwill & intangibles
15.06%
Cash and investments
14.75%
Spread over hurdle
42.82%