0.171
Revenue¥B
1.159
1.157
1.173
1.188
1.226
1.232
1.279
1.274
1.264
1.294
0.183
1.09%
1.07%
92
28.11
Revenue growth%
21.27
22.14
21.93
24.80
21.89
24.30
24.20
24.03
24.46
26.01
9.98
24.30
24.11
49
15.79
Gross margin%
30.75
33.71
35.19
37.04
35.05
32.70
32.79
29.86
31.69
32.60
10.94
32.60
32.75
53
12.56
Operating margin%
15.52
18.35
15.40
12.72
13.04
15.09
14.18
16.26
13.90
14.70
21.95
14.70
14.90
41
26.15
Net margin%
41.04
43.09
43.85
41.58
38.72
41.68
43.60
44.78
46.07
47.80
27.55
44.78
43.35
7
33.04
P/E ratio (avg)x
21.26
23.16
25.33
25.40
23.30
22.91
20.57
21.75
24.52
23.05
35.02
22.91
23.10
26
10.49
EV/EBITx
17.09
16.29
14.87
16.74
16.07
15.43
16.03
17.35
15.98
16.30
12.75
16.03
16.18
61
15.93
FCF yield (avg)%
1.47
2.02
0.40
0.51
0.52
0.40
2.77
4.36
6.84
5.32
29.27
4.36
1.75
76
25.50
FCF margin%
6.67
4.77
7.28
6.89
5.43
3.53
0.81
0.40
0.40
0.40
26.52
0.40
4.15
7
1.507
FCF / Net incomex
1.964
2.119
2.329
2.429
2.528
2.896
2.914
3.307
3.359
3.659
0.334
3.307
2.712
33
29.57
ROIC%
8.38
8.18
11.03
8.78
11.66
10.48
12.11
11.41
11.18
11.70
10.82
11.41
11.10
31
15.28
Return on equity%
26.39
29.37
29.30
30.24
27.48
27.82
26.31
28.19
28.76
28.06
7.19
28.06
28.12
75
21.19
Return on assets%
4.55
1.93
3.63
4.99
5.82
4.31
1.40
0.40
0.40
2.33
26.75
1.40
2.98
33
1.75
EPS¥
0.82
0.86
0.80
0.83
0.93
1.00
0.99
1.05
1.14
1.24
1.87
6.07%
5.40%
—
22.13
EPS growth%
6.06
4.64
4.51
5.34
8.18
6.36
8.78
10.97
11.06
11.35
13.43
10.97
7.27
85
1.83
Bookvalue per sh¥
1.87
1.95
1.86
1.67
1.63
1.65
1.72
1.53
1.49
1.53
1.57
(1.28%)
(2.41%)
—
1.20
FCF per share¥
0.77
0.78
0.91
0.89
0.99
0.97
1.11
1.18
1.36
1.39
0.39
6.94%
6.17%
—
1.54
Dividend per sh¥
0.55
0.63
0.62
0.67
0.66
0.72
0.72
0.78
0.83
0.95
1.54
7.65%
6.63%
—
9.34
Div yield (avg)%
32.42
32.11
34.59
34.35
35.49
37.04
35.13
36.89
39.30
38.13
22.96
37.04
35.31
20
30.00
Payout ratio%
17.23
16.16
16.41
15.70
15.96
14.34
13.35
15.45
15.71
18.45
9.82
15.45
15.83
12
239.4
Shares (diluted)M
242.7
254.9
261.8
295.9
313.6
360.7
380.2
437.6
453.3
487.4
242.7
9.22%
7.96%
49
6.63
Buyback yield%
34.76
37.74
40.29
38.44
36.27
35.63
36.01
37.86
39.98
40.49
29.00
37.86
37.80
64
0.232
D/E ratiox
1.424
1.487
1.462
1.568
1.717
1.521
1.628
1.659
1.444
1.342
0.118
1.521
1.504
16
0.283
Enterprise value¥B
1.282
1.421
1.681
1.983
2.162
2.336
2.485
2.875
3.084
3.558
1.193
10.48%
10.74%
72
966.7
LT debt¥M
418.2
442.0
465.9
421.4
399.4
436.4
400.3
430.5
458.2
429.2
130.5
1.45%
(0.26%)
55
Revenue
¥1.294B
1.07%
1.00×
Cost of revenue
¥642.5M
0.57%
0.95×
Operating expenses
¥251.7M
1.55%
1.05×
Goodwill & intangibles
17.95%
Spread over hurdle
12.55%