0.944
Revenue¥B
0.671
0.697
0.717
0.759
0.785
0.834
0.859
0.908
0.939
1.009
1.029
5.16%
4.79%
18
25.94
Revenue growth%
5.05
5.35
7.57
6.45
4.50
2.87
4.39
2.24
3.77
1.48
4.49
2.87
4.45
22
18.39
Gross margin%
10.28
9.13
7.44
9.40
8.63
5.66
6.24
8.66
6.75
4.18
6.40
6.24
8.04
82
11.64
Operating margin%
27.89
30.26
30.57
28.28
27.41
28.52
28.52
27.44
28.23
28.18
12.40
28.23
28.26
86
10.05
Net margin%
7.79
5.66
7.29
5.44
6.67
8.48
6.34
6.73
4.53
4.90
19.45
6.34
6.51
16
23.42
P/E ratio (avg)x
7.012
7.021
6.787
7.673
8.964
10.34
10.05
10.28
10.03
10.44
24.62
10.28
9.495
60
28.99
EV/EBITx
25.23
28.53
32.97
38.44
36.62
38.58
42.10
46.70
53.77
57.63
17.88
46.70
38.51
38
15.43
FCF yield (avg)%
18.01
20.31
20.32
21.58
18.89
16.75
15.76
13.96
13.15
11.07
13.81
13.96
17.38
47
8.12
FCF margin%
23.27
24.18
26.89
24.88
23.52
21.42
23.10
20.26
20.24
21.11
9.14
21.11
23.19
53
0.461
FCF / Net incomex
1.582
1.702
1.990
2.216
2.256
2.229
2.619
2.995
2.970
3.057
0.180
2.970
2.242
44
12.26
ROIC%
26.48
26.49
28.13
26.96
27.32
29.82
27.85
28.22
26.92
28.70
8.44
28.22
27.59
58
29.16
Return on equity%
13.57
10.96
8.48
8.37
9.64
7.03
7.19
8.48
7.86
6.13
17.89
7.19
8.42
56
8.95
Return on assets%
16.45
18.97
20.21
22.87
22.36
24.95
24.74
26.49
25.43
25.44
17.21
25.43
23.81
80
2.37
EPS¥
2.34
2.28
2.36
2.10
2.25
2.15
2.15
2.31
2.40
2.37
2.54
0.97%
(0.76%)
—
4.77
EPS growth%
0.40
0.40
1.08
3.00
0.65
0.56
0.40
1.27
1.40
3.82
10.85
1.27
0.86
21
2.33
Bookvalue per sh¥
1.55
1.50
1.61
1.41
1.26
1.34
1.27
1.13
1.19
1.13
1.90
(2.01%)
(3.50%)
—
2.44
FCF per share¥
0.84
0.91
1.04
1.06
1.00
1.04
1.09
1.23
1.27
1.40
2.44
7.03%
4.66%
—
2.61
Dividend per sh¥
2.57
2.55
2.37
2.61
2.64
2.59
2.48
2.43
2.59
2.56
0.61
(0.64%)
0.84%
—
16.39
Div yield (avg)%
8.02
10.78
8.49
11.13
11.13
8.47
10.26
8.91
10.21
12.72
8.87
10.21
10.23
70
22.78
Payout ratio%
7.57
6.56
6.84
9.59
8.09
10.14
8.48
6.22
6.06
6.88
24.95
6.88
7.23
20
134.0
Shares (diluted)M
185.1
200.3
222.8
250.6
280.1
300.1
344.9
334.3
353.2
371.1
134.9
5.79%
8.28%
53
28.29
Buyback yield%
13.61
11.70
8.90
9.70
7.26
8.09
10.06
11.47
12.67
13.65
2.89
11.47
10.76
22
1.588
D/E ratiox
1.611
1.596
1.556
1.421
1.596
1.689
1.750
1.697
1.607
1.703
0.218
1.697
1.609
78
1.035
Enterprise value¥B
0.782
0.782
0.779
0.752
0.856
0.897
1.055
1.000
1.099
1.147
0.728
6.03%
5.62%
37
971.1
LT debt¥M
478.5
515.8
490.3
509.2
525.2
512.0
470.5
475.4
477.7
508.3
423.4
(0.65%)
(0.96%)
89
Revenue
¥1.009B
4.79%
1.00×
Cost of revenue
¥536.3M
4.89%
1.01×
Operating expenses
¥236.9M
4.49%
0.97×
Goodwill & intangibles
18.86%
Spread over hurdle
22.87%