0.817
Revenue¥B
0.716
0.763
0.800
0.852
0.889
0.933
0.972
1.016
1.081
1.148
0.879
5.25%
5.66%
87
27.97
Revenue growth%
13.47
12.94
13.97
13.29
11.06
12.87
14.89
15.96
14.73
15.53
5.61
14.89
13.72
51
2.76
Gross margin%
5.52
7.16
8.65
6.56
6.77
8.69
8.93
9.99
10.55
10.97
23.97
9.99
8.67
42
24.04
Operating margin%
5.62
2.73
4.60
1.71
0.40
0.40
0.93
0.40
2.48
5.39
20.74
0.93
2.10
30
15.24
Net margin%
22.20
19.22
18.59
21.01
23.84
25.54
23.04
22.52
21.44
20.98
14.55
22.52
21.82
42
24.44
P/E ratio (avg)x
8.805
8.021
7.594
7.798
7.067
6.877
7.198
7.792
7.025
7.747
28.12
7.198
7.671
21
27.28
EV/EBITx
35.05
40.84
39.83
45.17
50.28
50.85
55.11
62.18
71.73
74.67
6.293
62.18
50.57
86
16.44
FCF yield (avg)%
12.50
13.21
14.45
14.00
13.18
13.69
11.16
10.82
10.95
10.70
16.68
10.95
12.84
76
12.15
FCF margin%
10.16
11.17
12.07
13.77
11.73
14.07
13.39
13.61
13.79
12.15
22.64
13.61
12.77
17
0.718
FCF / Net incomex
0.155
0.179
0.190
0.200
0.214
0.215
0.222
0.232
0.229
0.224
1.353
0.224
0.214
45
13.57
ROIC%
3.56
5.22
4.95
2.64
4.50
5.52
8.20
5.26
3.38
6.07
2.18
5.52
5.08
71
23.92
Return on equity%
21.72
21.38
22.03
19.17
17.25
15.35
14.66
13.06
10.33
9.54
10.41
13.06
16.30
42
12.49
Return on assets%
2.83
2.17
1.63
0.40
0.40
3.17
1.88
3.48
6.08
4.82
26.58
3.48
2.50
53
3.90
EPS¥
4.53
4.78
5.45
5.90
5.51
5.87
6.59
6.61
6.74
7.34
4.06
5.92%
5.75%
—
28.40
EPS growth%
15.85
13.40
10.55
11.80
12.07
10.20
8.46
6.93
8.08
6.95
2.92
8.08
10.38
5
1.89
Bookvalue per sh¥
3.61
3.68
3.64
3.86
3.83
4.28
4.05
4.22
4.19
4.82
3.68
4.71%
4.00%
—
5.22
FCF per share¥
8.77
10.20
10.53
9.82
10.18
10.87
11.67
11.54
10.95
10.31
9.00
0.25%
1.46%
—
2.01
Dividend per sh¥
8.89
10.08
10.85
11.64
11.43
11.03
10.72
10.61
11.86
13.43
1.47
3.28%
5.28%
—
17.03
Div yield (avg)%
9.03
9.15
10.65
12.32
10.00
9.79
12.21
11.23
12.84
11.62
27.00
11.62
10.94
38
4.95
Payout ratio%
7.41
5.51
5.30
3.34
0.88
0.40
1.41
0.85
0.91
0.69
19.96
0.85
1.16
40
110.0
Shares (diluted)M
164.0
177.3
200.4
239.2
248.3
264.9
256.4
287.8
285.6
292.1
109.6
3.31%
6.20%
52
12.09
Buyback yield%
22.79
20.61
20.61
17.77
14.95
12.23
14.32
15.71
13.27
12.88
9.93
13.27
15.33
77
1.302
D/E ratiox
0.375
0.356
0.393
0.412
0.466
0.510
0.525
0.559
0.611
0.626
0.992
0.559
0.488
68
0.688
Enterprise value¥B
1.241
1.322
1.373
1.251
1.252
1.351
1.272
1.237
1.267
1.433
0.476
2.75%
0.65%
23
1,084
LT debt¥M
383.3
358.1
379.0
376.5
367.4
342.1
377.0
394.1
438.3
404.9
354.3
1.96%
1.83%
24
Revenue
¥1.148B
5.66%
1.00×
Cost of revenue
¥803.7M
5.66%
1.00×
Operating expenses
¥224.2M
5.39%
0.97×
Goodwill & intangibles
17.46%
Spread over hurdle
(4.14%)