0.450
Revenue¥B
0.791
0.795
0.805
0.806
0.825
0.862
0.888
0.928
0.972
1.011
0.497
4.15%
2.77%
35
19.27
Revenue growth%
18.90
18.79
20.54
21.53
23.83
24.78
24.47
23.99
23.88
25.38
20.80
24.47
23.86
53
2.01
Gross margin%
11.68
11.59
10.30
10.39
12.01
10.14
7.93
6.61
7.57
6.74
20.23
7.57
10.22
76
27.27
Operating margin%
11.72
14.45
15.25
16.05
13.83
12.62
10.53
7.59
10.19
8.88
19.59
10.19
12.17
70
4.10
Net margin%
20.13
21.79
21.85
23.76
25.13
27.69
27.61
26.64
29.14
29.07
22.10
27.69
25.89
32
8.463
P/E ratio (avg)x
35.17
30.80
29.55
30.65
29.75
27.19
29.67
29.31
27.64
25.79
34.34
27.64
29.61
64
31.42
EV/EBITx
19.90
21.42
19.79
20.00
20.76
19.60
16.68
16.43
15.09
12.92
33.36
16.43
19.69
26
4.64
FCF yield (avg)%
20.44
20.63
20.17
22.92
22.55
25.11
24.25
24.26
24.15
23.39
5.76
24.25
23.15
77
29.22
FCF margin%
30.56
32.65
32.40
33.56
35.28
32.90
34.56
33.45
35.13
35.99
28.31
34.56
33.50
24
1.476
FCF / Net incomex
2.383
2.657
2.742
2.934
3.174
3.203
3.227
3.413
3.918
3.843
0.535
3.413
3.189
75
6.01
ROIC%
0.40
1.98
1.57
4.13
1.77
4.64
7.45
5.10
4.07
5.27
12.64
5.10
4.10
67
16.11
Return on equity%
13.11
14.50
15.08
14.58
13.56
15.95
18.88
21.82
22.40
21.00
6.79
21.00
15.51
63
21.02
Return on assets%
20.27
17.63
17.41
16.80
15.20
16.10
15.06
14.73
15.94
13.80
22.45
15.06
16.02
16
3.57
EPS¥
0.74
0.66
0.65
0.66
0.63
0.60
0.59
0.61
0.62
0.57
3.95
(1.95%)
(3.22%)
—
25.80
EPS growth%
17.39
18.60
21.25
23.29
24.48
24.00
25.79
28.71
27.05
26.38
3.95
26.38
24.24
70
1.07
Bookvalue per sh¥
1.44
1.53
1.56
1.81
1.76
1.81
2.05
2.10
2.00
2.03
0.64
2.90%
4.20%
—
1.20
FCF per share¥
1.69
1.83
1.79
1.56
1.44
1.56
1.43
1.28
1.26
1.36
2.43
(1.13%)
(2.74%)
—
2.16
Dividend per sh¥
1.24
1.46
1.72
1.80
1.77
2.07
2.09
2.03
2.07
2.15
0.48
3.95%
5.72%
—
17.91
Div yield (avg)%
21.23
23.39
25.16
24.21
21.60
23.73
23.23
21.04
19.77
21.87
28.27
21.87
22.55
61
2.29
Payout ratio%
33.00
31.30
31.78
34.07
32.19
32.45
30.98
28.83
29.42
32.15
22.33
30.98
31.96
54
132.5
Shares (diluted)M
142.5
151.8
140.8
136.7
155.5
155.7
147.2
160.4
167.4
151.7
136.2
(0.50%)
1.57%
75
27.34
Buyback yield%
9.12
11.18
9.36
8.00
8.73
6.76
7.43
5.14
6.11
8.15
10.57
6.76
8.08
19
0.375
D/E ratiox
0.104
0.110
0.122
0.113
0.113
0.105
0.114
0.102
0.100
0.101
1.655
0.102
0.108
69
451.0
Enterprise value¥M
296.5
305.2
314.7
286.7
277.9
279.5
306.1
287.2
261.9
242.4
981.7
(2.70%)
(2.83%)
35
659.0
LT debt¥M
556.6
554.1
619.9
598.9
559.5
596.8
654.0
705.1
754.1
745.1
384.9
5.90%
2.76%
37
Revenue
¥1.011B
2.77%
1.00×
Cost of revenue
¥558.9M
2.43%
0.97×
Operating expenses
¥196.4M
3.19%
1.04×
Goodwill & intangibles
19.69%
Spread over hurdle
(2.22%)