0.862
Revenue¥B
1.025
1.072
1.109
1.157
1.227
1.318
1.366
1.435
1.552
1.629
0.947
5.84%
5.18%
80
9.53
Revenue growth%
5.20
4.50
4.87
3.54
4.15
1.92
2.13
4.70
7.53
6.56
16.05
4.70
4.60
27
7.71
Gross margin%
8.21
9.39
7.52
4.79
4.76
2.03
2.06
3.04
1.58
4.29
10.82
2.06
4.53
50
19.30
Operating margin%
17.62
18.38
18.92
21.53
22.05
20.29
18.53
20.06
20.66
17.87
18.38
20.06
19.49
29
22.04
Net margin%
5.21
6.10
8.73
7.74
9.99
7.10
8.18
7.94
5.57
4.52
24.11
7.10
7.42
92
16.17
P/E ratio (avg)x
39.01
40.37
43.28
48.03
48.46
48.16
47.48
46.91
54.43
52.83
23.93
48.16
47.76
80
20.13
EV/EBITx
32.26
29.40
30.50
29.47
29.22
31.21
31.46
32.23
29.80
30.99
25.70
31.21
30.74
72
16.82
FCF yield (avg)%
0.40
1.10
0.40
0.40
1.35
3.33
4.04
6.16
4.26
1.42
22.52
4.04
1.39
77
27.81
FCF margin%
22.44
25.33
26.82
24.09
23.29
23.79
21.15
21.73
23.33
23.15
13.85
23.15
23.31
27
1.730
FCF / Net incomex
0.245
0.235
0.232
0.269
0.296
0.325
0.315
0.335
0.352
0.373
1.510
0.335
0.306
57
12.17
ROIC%
21.14
21.96
22.99
24.67
22.50
22.80
24.57
25.64
26.44
26.55
16.35
25.64
23.78
39
8.85
Return on equity%
36.91
34.56
36.35
33.91
31.17
28.87
29.53
31.22
29.66
31.69
10.61
29.66
31.46
35
17.28
Return on assets%
18.56
18.40
16.39
13.92
13.36
14.50
11.70
14.60
13.08
12.28
2.48
13.08
14.21
67
2.29
EPS¥
15.66
15.66
16.62
19.30
19.20
22.04
26.06
26.11
31.40
33.14
2.41
11.53%
9.37%
—
17.50
EPS growth%
14.72
15.82
13.19
12.10
13.16
13.19
10.95
10.22
8.44
11.16
11.10
10.95
12.63
7
8.18
Bookvalue per sh¥
7.34
6.90
6.44
5.70
5.83
6.20
6.53
5.80
6.45
6.87
3.47
3.35%
(0.83%)
—
3.65
FCF per share¥
9.75
11.07
12.91
13.94
14.71
16.39
16.23
16.01
18.05
20.72
5.69
7.09%
8.23%
—
7.64
Dividend per sh¥
2.70
2.78
2.89
3.10
3.45
4.01
4.45
5.32
6.18
6.64
8.72
13.97%
10.46%
—
24.61
Div yield (avg)%
24.21
27.07
29.74
27.04
29.02
29.97
32.44
35.33
36.27
37.54
27.93
35.33
29.85
11
11.02
Payout ratio%
22.85
24.23
26.58
27.75
29.80
31.84
29.82
30.35
32.38
32.49
4.10
31.84
29.81
83
151.4
Shares (diluted)M
151.0
150.6
157.7
139.5
122.6
116.0
109.5
119.9
116.3
121.6
154.1
(0.17%)
(2.21%)
51
18.50
Buyback yield%
11.34
13.56
15.41
13.66
11.79
11.18
11.61
13.52
16.42
13.52
2.60
13.52
13.52
73
0.990
D/E ratiox
1.715
1.710
1.532
1.665
1.470
1.404
1.348
1.319
1.433
1.541
1.247
1.404
1.501
22
0.877
Enterprise value¥B
1.271
1.132
1.184
1.022
1.040
1.045
1.030
1.021
0.891
0.971
0.483
(1.37%)
(1.96%)
53
1.181
LT debt¥B
1.922
2.046
2.026
2.187
2.398
2.702
2.981
3.358
3.547
3.492
0.264
7.81%
6.27%
76
Revenue
¥1.629B
5.18%
1.00×
Cost of revenue
¥908.7M
5.27%
1.01×
Operating expenses
¥217.5M
5.01%
0.98×
Goodwill & intangibles
14.49%
Spread over hurdle
(1.56%)