0.633
Revenue¥B
0.878
0.918
0.957
0.992
1.007
1.040
1.081
1.098
1.133
1.165
0.703
2.97%
3.32%
72
6.39
Revenue growth%
28.43
29.20
27.94
29.94
29.50
28.37
30.89
29.42
29.48
30.58
8.27
29.48
29.45
67
28.52
Gross margin%
25.45
27.26
24.30
23.66
23.59
26.18
27.25
25.35
24.30
24.04
7.17
25.35
24.82
84
9.27
Operating margin%
6.62
5.88
7.31
8.51
10.66
9.16
9.66
7.40
6.31
5.26
10.67
7.40
7.35
50
27.58
Net margin%
17.92
17.06
15.05
16.22
18.17
19.07
17.70
16.99
17.30
19.22
2.80
17.70
17.50
63
33.64
P/E ratio (avg)x
15.21
17.00
19.03
21.13
20.15
18.92
17.43
16.26
16.58
15.67
8.379
16.58
17.22
71
30.04
EV/EBITx
6.671
6.877
7.410
7.660
7.804
7.577
7.501
7.252
8.331
7.637
10.62
7.577
7.539
20
20.77
FCF yield (avg)%
4.63
2.97
2.40
0.40
0.40
1.85
4.82
3.20
5.70
4.59
2.99
4.59
3.08
23
12.81
FCF margin%
27.89
26.74
29.32
31.65
30.70
29.33
31.39
33.48
34.33
36.98
24.05
33.48
31.05
69
0.563
FCF / Net incomex
1.884
1.901
1.833
1.701
1.625
1.567
1.551
1.760
1.705
1.887
1.465
1.705
1.732
29
4.13
ROIC%
24.31
26.67
24.06
26.29
23.47
21.02
21.78
22.80
24.90
22.43
24.95
22.43
23.76
74
20.96
Return on equity%
0.40
0.40
1.84
0.40
0.40
2.05
1.10
2.69
4.60
3.95
17.55
2.69
1.47
63
27.61
Return on assets%
21.02
23.47
20.68
22.64
24.99
24.89
25.92
27.56
28.36
28.45
26.27
27.56
24.94
84
0.43
EPS¥
3.40
3.86
4.16
4.54
4.73
4.90
5.27
6.27
7.60
8.40
0.45
12.18%
11.31%
—
4.04
EPS growth%
13.88
12.58
12.36
15.30
15.55
14.77
17.73
15.45
15.97
15.16
11.80
15.45
15.23
42
0.56
Bookvalue per sh¥
3.42
3.78
4.15
4.25
4.69
4.72
4.90
5.27
5.42
6.38
0.87
6.36%
6.60%
—
2.13
FCF per share¥
2.43
2.22
2.23
2.25
1.99
2.22
1.96
1.83
2.01
2.06
0.37
0.75%
(0.56%)
—
1.58
Dividend per sh¥
2.78
3.08
3.10
3.05
3.38
3.45
3.51
4.09
4.07
4.25
1.73
4.68%
6.18%
—
22.46
Div yield (avg)%
30.45
27.78
24.79
25.08
23.38
22.87
24.44
22.26
23.46
25.60
3.83
23.46
24.61
9
18.39
Payout ratio%
15.26
16.79
15.54
15.30
17.73
16.35
15.55
17.44
20.13
20.44
20.04
17.44
16.57
61
237.1
Shares (diluted)M
191.2
174.1
157.4
158.3
170.8
158.7
140.1
135.4
134.4
128.5
233.8
(5.53%)
(4.54%)
12
17.49
Buyback yield%
6.97
4.35
4.15
3.86
1.11
3.03
1.46
0.49
0.40
0.40
18.50
0.49
2.24
61
0.690
D/E ratiox
0.613
0.532
0.486
0.470
0.468
0.442
0.424
0.457
0.425
0.386
0.461
0.425
0.462
90
656.1
Enterprise value¥M
192.4
194.3
185.7
169.1
183.7
179.6
181.0
171.4
157.3
157.1
97.91
(3.08%)
(2.33%)
77
711.3
LT debt¥M
517.0
473.6
427.9
421.1
438.4
464.0
442.1
464.2
467.9
441.0
885.0
0.12%
(2.17%)
15
Revenue
¥1.165B
3.32%
1.00×
Cost of revenue
¥815.7M
3.32%
1.00×
Operating expenses
¥249.4M
4.02%
1.07×
Goodwill & intangibles
16.90%
Spread over hurdle
(4.81%)