0.115
Revenue¥B
0.666
0.717
0.741
0.779
0.818
0.842
0.902
0.943
0.991
1.062
0.126
5.37%
5.31%
18
4.42
Revenue growth%
21.54
22.51
25.07
22.33
21.30
20.77
22.31
20.36
19.76
17.24
26.21
20.36
21.42
43
8.98
Gross margin%
31.57
29.89
32.26
29.65
31.32
33.54
32.88
35.04
33.14
35.40
24.59
33.54
32.57
81
26.70
Operating margin%
18.41
16.70
14.83
12.02
14.75
15.83
18.46
19.03
20.21
23.07
25.17
19.03
17.55
85
25.81
Net margin%
12.69
10.36
7.47
8.24
5.27
7.97
6.85
7.89
5.99
7.13
15.37
7.13
7.68
90
30.30
P/E ratio (avg)x
30.32
32.86
37.66
38.85
39.39
39.26
45.48
42.76
43.31
44.36
11.99
43.31
39.32
53
10.12
EV/EBITx
14.78
13.55
14.29
14.69
16.19
14.66
13.99
15.55
14.86
16.29
7.010
14.86
14.73
52
8.18
FCF yield (avg)%
22.16
23.12
22.81
25.40
25.71
24.99
24.58
23.53
23.08
20.64
27.12
23.53
23.33
39
28.68
FCF margin%
22.54
22.22
19.45
21.84
24.13
24.61
23.21
24.81
23.26
23.73
25.83
23.73
23.24
78
1.235
FCF / Net incomex
1.690
1.575
1.644
1.620
1.465
1.452
1.318
1.218
1.236
1.291
1.539
1.291
1.459
42
2.01
ROIC%
27.08
24.46
23.34
21.06
23.85
21.58
21.40
18.42
20.14
20.69
2.71
20.69
21.49
44
9.85
Return on equity%
15.38
16.08
16.59
13.68
16.41
16.91
15.34
13.87
14.83
14.07
14.31
14.83
15.36
64
22.50
Return on assets%
6.65
9.19
6.96
4.73
6.19
6.32
6.77
6.87
6.70
4.44
17.18
6.70
6.68
45
1.12
EPS¥
3.28
3.49
3.62
3.95
3.82
4.01
3.77
3.62
3.53
3.62
1.17
(1.08%)
2.24%
—
23.60
EPS growth%
8.39
5.47
6.60
7.53
7.54
7.37
8.73
7.82
8.69
6.32
27.15
7.82
7.54
49
2.08
Bookvalue per sh¥
0.91
1.00
1.15
1.29
1.31
1.49
1.78
1.95
2.20
2.16
1.25
10.51%
8.96%
—
2.87
FCF per share¥
0.89
0.91
0.93
1.04
1.12
1.06
1.00
1.07
1.18
1.39
1.26
4.36%
4.23%
—
1.68
Dividend per sh¥
3.00
3.24
2.98
2.75
2.98
3.33
3.19
2.98
3.09
3.35
2.08
2.40%
2.28%
—
11.86
Div yield (avg)%
15.68
17.51
15.89
16.75
14.56
15.65
16.99
18.82
17.25
15.63
9.14
16.99
16.32
44
20.37
Payout ratio%
12.01
14.13
16.92
19.81
20.62
23.55
21.54
24.03
25.56
23.02
28.31
23.55
21.08
23
272.2
Shares (diluted)M
300.0
283.7
281.3
311.4
301.9
290.7
321.6
332.3
316.1
309.5
278.4
0.50%
0.21%
66
19.59
Buyback yield%
15.46
13.55
14.58
12.13
13.20
15.19
13.28
10.40
7.66
7.99
25.35
10.40
13.24
80
0.649
D/E ratiox
1.188
1.413
1.473
1.680
1.878
1.891
2.255
2.462
2.385
2.393
0.287
2.385
1.884
40
763.4
Enterprise value¥M
267.5
247.9
245.9
250.3
252.6
259.5
262.2
272.8
292.3
277.0
61.68
1.86%
0.24%
79
0.537
LT debt¥B
0.801
0.762
0.863
0.895
0.905
0.952
0.925
0.971
1.053
1.215
0.787
6.07%
5.11%
74
Revenue
¥1.062B
5.31%
1.00×
Cost of revenue
¥643.0M
5.03%
0.97×
Operating expenses
¥224.5M
6.08%
1.08×
Goodwill & intangibles
21.70%
Spread over hurdle
26.78%