0.719
Revenue¥B
1.580
1.591
1.589
1.623
1.699
1.720
1.751
1.785
1.816
1.814
0.740
1.31%
1.56%
93
17.27
Revenue growth%
7.04
9.23
7.51
4.98
3.18
2.88
5.48
5.26
7.44
5.06
22.58
5.26
5.37
28
2.69
Gross margin%
19.69
19.74
22.64
25.54
28.15
28.33
26.29
24.95
23.66
25.20
11.37
25.20
25.07
8
22.48
Operating margin%
26.73
24.33
26.92
25.11
28.07
26.65
29.22
26.40
24.02
24.04
19.08
26.40
26.53
15
17.91
Net margin%
19.51
18.15
16.68
17.35
20.14
18.52
19.12
16.46
17.34
16.47
10.60
17.34
17.75
76
23.68
P/E ratio (avg)x
29.27
29.35
25.72
23.11
24.00
22.51
22.98
23.17
22.48
20.43
18.60
22.51
23.14
89
23.95
EV/EBITx
22.58
26.49
30.94
34.16
36.96
40.30
45.37
53.38
53.67
59.52
17.66
53.38
38.63
7
26.38
FCF yield (avg)%
30.32
32.26
35.02
37.45
36.28
34.27
36.88
34.72
31.85
31.07
18.32
34.27
34.50
48
19.86
FCF margin%
9.16
8.37
5.90
8.68
10.39
11.28
13.84
11.72
10.93
10.63
29.67
11.28
10.51
21
1.433
FCF / Net incomex
0.918
0.899
0.888
1.002
1.109
1.278
1.258
1.275
1.477
1.445
1.064
1.278
1.184
25
8.36
ROIC%
16.63
18.54
21.23
20.55
18.95
21.91
21.01
23.26
21.14
22.06
16.35
21.91
21.07
69
18.51
Return on equity%
21.04
22.63
21.80
23.43
24.74
22.40
23.25
26.25
28.91
27.98
16.35
26.25
23.34
33
20.70
Return on assets%
34.33
32.03
29.67
30.66
29.18
31.97
30.65
31.31
33.98
34.90
18.08
31.97
31.64
48
1.98
EPS¥
2.02
1.91
1.78
1.88
1.98
2.07
2.28
2.38
2.57
2.62
2.18
5.73%
2.48%
—
6.02
EPS growth%
16.33
13.71
12.54
13.73
13.47
11.23
10.43
11.42
12.44
15.13
12.34
11.42
13.00
7
1.57
Bookvalue per sh¥
2.76
3.06
2.98
3.23
3.46
3.46
3.43
3.53
3.95
4.14
1.20
3.65%
4.93%
—
4.31
FCF per share¥
1.82
1.61
1.59
1.71
1.70
1.52
1.50
1.37
1.27
1.36
1.25
(4.37%)
(2.73%)
—
2.27
Dividend per sh¥
3.65
4.18
4.39
4.49
4.68
5.01
5.71
6.38
6.59
6.67
1.27
7.34%
6.57%
—
17.57
Div yield (avg)%
20.79
17.91
17.82
15.27
13.04
13.41
11.13
12.54
13.21
10.48
29.63
12.54
13.31
28
7.48
Payout ratio%
3.52
1.76
4.10
3.98
5.72
5.28
3.65
2.08
0.87
3.07
10.17
3.07
3.59
89
145.5
Shares (diluted)M
109.9
117.9
110.3
99.91
107.3
100.7
93.74
85.82
88.82
77.43
146.8
(6.32%)
(2.64%)
83
29.07
Buyback yield%
18.00
19.02
21.24
22.54
21.49
19.18
18.67
19.38
17.28
17.47
2.90
18.67
19.10
11
1.370
D/E ratiox
0.292
0.296
0.319
0.316
0.279
0.280
0.267
0.294
0.292
0.280
0.871
0.280
0.292
41
0.166
Enterprise value¥B
1.052
1.062
1.137
1.095
1.072
1.201
1.338
1.389
1.418
1.484
0.083
6.72%
4.86%
40
0.083
LT debt¥B
1.047
1.119
1.309
1.377
1.457
1.596
1.771
1.861
2.073
2.024
0.463
6.80%
7.11%
58
Revenue
¥1.814B
1.56%
1.00×
Cost of revenue
¥1.072B
1.37%
0.98×
Operating expenses
¥401.8M
1.57%
1.00×
Goodwill & intangibles
15.60%
Spread over hurdle
58.09%