2.103
Revenue¥B
1.497
1.494
1.528
1.588
1.645
1.714
1.787
1.793
1.827
1.843
2.206
2.30%
2.21%
32
6.08
Revenue growth%
12.00
12.74
10.62
12.74
15.09
15.75
13.27
15.67
13.81
15.92
28.13
15.67
13.54
45
27.09
Gross margin%
4.46
5.04
6.89
9.60
7.19
8.79
7.61
5.80
5.28
6.26
21.59
6.26
6.58
79
23.27
Operating margin%
21.35
18.86
19.06
18.82
21.14
23.72
22.53
21.30
20.59
21.26
7.72
21.30
21.20
21
21.64
Net margin%
8.81
7.04
6.18
4.97
6.82
4.12
5.58
8.21
6.00
7.27
10.71
6.00
6.50
68
27.15
P/E ratio (avg)x
47.19
46.48
47.99
49.70
51.01
52.86
56.62
61.70
72.00
67.48
20.35
61.70
51.93
15
20.80
EV/EBITx
25.90
29.64
30.28
32.93
37.30
40.66
40.13
46.62
53.55
50.65
36.85
46.62
38.72
14
23.54
FCF yield (avg)%
2.53
0.40
0.40
0.40
0.40
0.88
3.55
2.77
0.40
3.18
14.87
2.77
0.64
27
21.19
FCF margin%
8.13
6.25
8.08
5.14
4.34
1.61
3.19
5.42
4.84
6.83
17.84
4.84
5.28
78
0.977
FCF / Net incomex
1.068
1.024
0.934
0.989
1.012
1.090
1.053
0.960
0.935
0.977
0.735
0.977
1.000
57
9.74
ROIC%
30.98
29.73
32.01
34.29
34.10
32.02
33.60
36.04
37.15
38.92
4.19
36.04
33.85
87
11.62
Return on equity%
4.24
1.57
3.55
4.13
3.49
2.96
3.90
1.84
4.73
3.17
3.75
3.17
3.52
46
26.41
Return on assets%
26.78
29.70
29.12
27.83
26.91
24.79
25.86
28.10
30.72
32.79
19.81
28.10
27.97
29
7.45
EPS¥
13.28
14.68
16.91
19.21
21.68
23.57
25.17
24.74
28.78
31.68
8.24
7.88%
10.75%
—
16.01
EPS growth%
14.37
13.96
13.95
15.60
14.36
14.10
13.13
15.47
14.15
14.14
25.71
14.14
14.14
50
3.47
Bookvalue per sh¥
7.88
7.83
8.01
8.78
9.44
9.36
8.69
8.49
8.46
8.10
9.33
(3.03%)
1.49%
—
2.15
FCF per share¥
11.45
10.21
9.30
8.54
8.70
8.75
9.44
10.31
10.24
9.24
3.65
1.22%
(1.30%)
—
7.98
Dividend per sh¥
17.25
18.17
18.27
20.46
20.66
21.49
23.69
24.94
27.10
29.20
9.92
7.16%
5.98%
—
21.30
Div yield (avg)%
16.15
16.05
16.93
14.70
16.50
14.73
15.50
12.87
15.53
14.76
25.25
14.76
15.52
81
7.46
Payout ratio%
15.05
13.07
11.02
13.96
14.58
14.95
14.81
15.00
15.38
16.45
27.15
15.00
14.88
60
114.8
Shares (diluted)M
114.9
112.2
105.0
91.11
84.59
76.14
75.60
68.09
75.01
81.27
114.5
(0.80%)
(2.73%)
87
29.49
Buyback yield%
13.30
11.49
11.11
8.31
6.66
8.00
10.24
8.34
8.31
8.58
3.28
8.34
8.46
61
0.577
D/E ratiox
0.249
0.228
0.241
0.212
0.195
0.174
0.189
0.176
0.183
0.195
0.323
0.183
0.195
90
2.414
Enterprise value¥B
0.449
0.504
0.553
0.552
0.595
0.557
0.517
0.595
0.655
0.691
1.846
3.02%
4.54%
93
0.119
LT debt¥B
2.761
3.074
3.196
3.475
3.978
4.431
5.122
4.965
4.821
5.724
0.134
7.55%
7.82%
71
Revenue
¥1.843B
2.21%
1.00×
Cost of revenue
¥1.290B
2.49%
1.03×
Operating expenses
¥195.9M
1.27%
0.91×
Goodwill & intangibles
18.54%
Spread over hurdle
17.06%