0.910
Revenue¥B
0.655
0.686
0.721
0.786
0.845
0.901
0.975
1.049
1.113
1.164
0.929
6.62%
6.63%
88
18.58
Revenue growth%
10.44
12.50
15.06
16.45
16.18
17.42
15.02
15.80
14.59
16.13
16.97
15.80
15.43
63
6.22
Gross margin%
8.58
8.88
8.81
10.82
11.23
11.58
13.25
12.96
15.84
17.66
24.13
13.25
11.41
91
3.91
Operating margin%
20.51
17.55
18.31
19.95
22.74
22.73
20.00
21.67
22.20
19.78
7.64
21.67
20.26
74
5.61
Net margin%
4.30
3.50
4.75
6.73
9.41
7.80
6.78
5.88
6.09
6.95
26.53
6.78
6.41
37
32.48
P/E ratio (avg)x
22.07
20.09
21.26
21.01
22.49
22.35
23.87
22.54
23.45
20.71
28.40
22.54
22.21
57
18.15
EV/EBITx
21.37
22.52
20.41
18.36
20.38
18.26
18.82
19.08
18.74
20.00
35.97
18.82
19.54
93
16.98
FCF yield (avg)%
24.76
27.53
27.21
27.35
29.00
26.43
26.44
25.14
25.94
25.78
12.09
25.94
26.44
93
26.81
FCF margin%
11.77
9.86
9.49
9.47
10.58
9.54
8.02
8.75
9.24
10.21
3.24
9.24
9.52
49
0.150
FCF / Net incomex
1.433
1.487
1.668
1.775
1.988
2.090
2.225
2.333
2.269
2.268
0.924
2.268
2.039
6
24.28
ROIC%
23.66
24.46
21.64
19.12
18.27
18.32
19.49
22.09
23.44
25.86
10.61
22.09
21.86
85
13.44
Return on equity%
17.49
19.02
17.38
18.49
16.72
19.08
18.33
15.48
18.20
17.79
20.72
18.20
18.00
68
27.81
Return on assets%
23.97
23.06
25.69
24.23
26.41
29.24
26.36
28.33
30.39
31.42
13.06
29.24
26.39
24
2.02
EPS¥
3.35
3.18
3.33
3.48
3.35
2.93
3.17
3.34
3.33
3.68
2.08
1.87%
1.48%
—
4.97
EPS growth%
10.72
11.52
13.88
13.82
12.61
10.66
12.09
12.48
13.44
12.31
18.01
12.31
12.40
56
3.21
Bookvalue per sh¥
2.14
2.01
2.08
2.02
2.04
2.14
1.97
2.24
2.42
2.53
4.63
4.37%
1.36%
—
2.63
FCF per share¥
5.04
4.58
4.79
5.25
5.05
5.54
5.82
5.56
6.21
6.69
4.97
5.78%
3.55%
—
2.59
Dividend per sh¥
2.01
1.74
1.69
1.68
1.82
1.62
1.76
1.81
1.74
1.77
3.94
(0.56%)
(1.86%)
—
17.45
Div yield (avg)%
4.85
5.97
3.14
2.68
1.24
2.08
0.40
0.40
0.40
0.73
7.59
0.40
1.66
75
28.13
Payout ratio%
19.50
19.87
21.06
20.11
19.89
18.18
15.77
14.09
17.04
17.37
12.73
17.04
18.84
75
122.7
Shares (diluted)M
100.6
101.3
104.5
98.41
105.2
108.9
101.4
103.9
94.29
103.7
121.2
(0.28%)
1.17%
41
7.01
Buyback yield%
1.50
0.40
1.64
0.40
1.74
0.40
2.96
2.42
4.17
4.33
14.82
2.96
1.69
52
0.963
D/E ratiox
1.108
1.180
1.239
1.169
1.230
1.055
1.012
0.887
0.917
0.881
1.185
0.917
1.081
39
1.446
Enterprise value¥B
1.124
1.068
1.065
0.938
0.825
0.738
0.712
0.653
0.604
0.627
0.988
(5.34%)
(5.88%)
40
0.581
LT debt¥B
1.605
1.756
1.706
1.990
2.335
2.445
2.889
3.304
3.719
4.376
1.140
13.39%
12.44%
88
Revenue
¥1.164B
6.63%
1.00×
Cost of revenue
¥814.8M
6.63%
1.00×
Operating expenses
¥209.0M
6.01%
0.94×
Spread over hurdle
(6.22%)