0.499
Revenue¥B
0.843
0.893
0.941
1.003
1.056
1.101
1.181
1.216
1.298
1.392
0.541
5.67%
5.78%
94
12.68
Revenue growth%
1.38
0.40
0.40
2.53
2.33
3.26
1.22
0.99
0.40
0.40
19.18
0.99
1.11
11
29.75
Gross margin%
27.98
27.25
25.70
25.17
24.60
21.90
21.08
22.61
23.81
26.60
3.16
22.61
24.89
69
11.72
Operating margin%
12.32
11.97
14.86
16.35
18.43
16.38
18.09
15.81
14.93
13.36
26.70
15.81
15.37
78
14.67
Net margin%
5.05
6.06
8.70
6.08
6.60
6.61
6.15
8.64
9.25
9.36
28.86
8.64
6.60
75
24.42
P/E ratio (avg)x
30.14
32.75
37.57
41.84
46.20
43.74
47.58
46.06
49.83
54.08
13.52
47.58
44.90
32
18.29
EV/EBITx
36.00
39.17
44.83
46.92
55.23
57.29
59.98
66.12
78.50
81.76
36.15
66.12
56.26
36
28.47
FCF yield (avg)%
11.33
10.69
10.23
9.51
10.86
11.75
12.56
12.45
12.42
11.45
4.01
12.42
11.39
55
17.20
FCF margin%
17.72
16.95
19.93
18.09
18.94
20.67
21.18
23.31
25.80
28.66
21.27
23.31
20.30
57
0.291
FCF / Net incomex
1.360
1.422
1.569
1.559
1.867
1.835
2.035
2.403
2.610
2.810
1.099
2.403
1.851
22
17.04
ROIC%
2.80
3.86
6.14
3.71
4.71
4.70
5.99
7.08
7.89
5.03
25.51
5.99
4.87
81
8.18
Return on equity%
6.87
6.41
3.82
1.06
0.40
0.40
0.40
0.40
2.67
4.31
23.36
0.40
1.86
36
13.01
Return on assets%
20.61
22.92
24.74
21.87
20.79
22.76
22.90
20.82
19.31
16.78
17.66
20.82
21.35
67
3.18
EPS¥
3.26
3.62
3.82
3.72
4.00
4.15
4.49
5.19
5.34
5.09
3.45
4.93%
4.13%
—
17.37
EPS growth%
34.25
33.83
32.29
33.05
35.18
37.52
37.39
35.63
37.66
34.77
8.98
37.39
34.98
70
1.07
Bookvalue per sh¥
1.93
1.81
1.81
1.86
2.04
2.23
2.21
2.35
2.65
2.65
0.81
5.38%
4.59%
—
2.19
FCF per share¥
2.81
2.84
3.10
2.90
3.16
3.33
3.31
3.86
4.41
4.15
3.21
5.59%
5.15%
—
4.40
Dividend per sh¥
5.99
6.94
7.58
9.18
11.15
12.69
14.16
14.49
14.89
14.72
4.03
5.71%
9.42%
—
11.71
Div yield (avg)%
28.02
30.34
30.79
30.81
29.34
27.27
25.35
22.96
25.79
27.46
10.21
25.79
27.74
43
23.21
Payout ratio%
7.12
6.48
6.20
3.95
6.71
3.92
4.42
6.36
8.67
8.49
11.30
6.36
6.42
14
110.4
Shares (diluted)M
111.2
116.9
123.7
109.6
108.7
117.2
118.5
105.4
108.3
118.1
108.2
1.66%
1.49%
19
5.08
Buyback yield%
28.28
27.34
26.71
28.62
31.46
32.85
34.02
36.89
35.24
32.87
9.51
34.02
32.16
55
0.162
D/E ratiox
0.817
0.747
0.745
0.727
0.794
0.767
0.759
0.736
0.677
0.666
0.830
0.736
0.746
84
743.1
Enterprise value¥M
247.9
273.1
309.9
300.4
283.2
284.6
321.6
350.1
371.8
386.5
847.0
6.42%
3.91%
57
983.4
LT debt¥M
653.9
588.2
531.2
500.5
528.0
530.0
535.0
472.1
459.0
415.2
355.8
(4.69%)
(5.65%)
46
Revenue
¥1.392B
5.78%
1.00×
Cost of revenue
¥905.6M
5.80%
1.00×
Operating expenses
¥268.9M
5.19%
0.95×
Cash and investments
20.75%
Goodwill & intangibles
18.67%
Spread over hurdle
(1.56%)