0.797
Revenue¥B
0.918
0.982
1.059
1.148
1.211
1.309
1.427
1.515
1.617
1.713
0.860
7.18%
7.19%
20
8.59
Revenue growth%
10.28
10.58
13.06
15.19
16.71
18.72
16.02
13.77
13.05
13.67
24.88
13.77
13.72
87
25.24
Gross margin%
3.54
0.59
2.64
4.17
6.48
4.01
6.97
9.19
11.08
10.42
28.99
9.19
5.33
86
29.92
Operating margin%
3.83
2.82
4.67
2.52
0.81
2.69
0.56
1.96
1.45
0.40
9.93
1.45
2.24
87
24.00
Net margin%
26.52
26.94
25.12
25.49
23.41
21.27
22.20
21.11
21.69
20.90
12.77
21.27
22.81
60
23.70
P/E ratio (avg)x
33.18
35.97
39.81
37.37
37.34
41.79
45.22
47.88
47.82
51.26
7.757
47.82
40.80
75
26.94
EV/EBITx
25.55
27.13
25.79
25.01
24.08
25.87
26.86
26.69
25.68
26.04
35.63
26.04
25.83
46
28.54
FCF yield (avg)%
26.92
25.66
27.01
27.71
28.45
30.03
28.49
28.83
28.06
30.95
19.94
28.83
28.26
17
28.99
FCF margin%
7.05
8.83
8.43
8.07
9.42
9.87
8.12
7.06
6.77
6.40
29.71
7.06
8.10
87
1.057
FCF / Net incomex
0.520
0.595
0.639
0.677
0.793
0.890
0.962
0.986
1.042
1.096
0.635
0.986
0.841
40
4.73
ROIC%
18.84
16.28
15.20
12.93
12.31
13.98
11.28
11.38
13.71
13.04
15.02
13.04
13.37
81
15.16
Return on equity%
18.76
19.34
21.86
24.66
25.07
22.41
20.60
20.24
22.60
19.73
29.88
20.60
21.23
85
13.65
Return on assets%
27.07
27.98
26.34
25.50
24.74
24.71
27.68
25.02
25.33
23.92
18.28
25.02
25.41
61
9.48
EPS¥
13.80
16.09
16.49
17.18
18.49
20.47
23.92
24.88
25.70
29.92
9.70
10.11%
8.23%
—
6.81
EPS growth%
7.66
8.52
5.65
5.93
3.81
4.55
5.45
6.44
7.21
8.00
12.41
6.44
6.19
20
9.95
Bookvalue per sh¥
9.00
9.21
9.30
8.50
9.02
8.05
7.25
7.84
6.93
6.35
5.40
(6.78%)
(4.07%)
—
4.87
FCF per share¥
8.09
8.80
10.46
10.13
9.83
10.54
10.15
10.86
11.35
11.60
4.94
3.35%
5.28%
—
7.19
Dividend per sh¥
2.82
2.98
3.50
3.40
3.41
3.71
4.14
4.30
4.34
4.82
8.53
7.17%
6.05%
—
14.31
Div yield (avg)%
22.90
20.22
22.18
20.37
19.01
20.18
21.82
20.42
21.65
22.41
23.68
21.65
21.04
59
20.74
Payout ratio%
15.69
17.88
17.14
15.02
14.40
16.74
14.74
12.43
14.61
12.26
7.98
14.61
14.88
73
122.8
Shares (diluted)M
91.49
102.5
107.7
100.6
110.0
116.6
104.5
95.89
87.90
93.01
119.3
(3.30%)
—
40
24.47
Buyback yield%
15.10
16.16
15.03
15.72
18.53
19.02
16.77
16.98
18.08
19.10
26.13
18.08
16.88
11
1.137
D/E ratiox
0.599
0.615
0.664
0.735
0.820
0.734
0.778
0.704
0.695
0.711
1.773
0.711
0.707
53
0.958
Enterprise value¥B
0.587
0.536
0.574
0.517
0.519
0.535
0.580
0.630
0.651
0.600
1.121
2.94%
0.05%
53
363.2
LT debt¥M
478.3
530.9
616.3
677.3
674.5
773.4
785.2
857.1
975.5
918.3
151.8
6.37%
6.12%
34
Revenue
¥1.713B
7.19%
1.00×
Cost of revenue
¥1.018B
6.98%
0.98×
Operating expenses
¥366.1M
7.44%
1.02×
Goodwill & intangibles
18.70%
Spread over hurdle
51.64%