0.599
Revenue¥B
1.044
1.050
1.054
1.078
1.122
1.143
1.192
1.197
1.240
1.284
0.637
2.73%
2.39%
57
16.56
Revenue growth%
20.96
22.46
23.45
21.50
19.25
16.63
17.08
18.76
17.65
17.46
4.14
17.46
19.01
75
13.45
Gross margin%
22.41
22.57
22.06
20.47
17.79
16.67
15.43
16.29
15.02
15.92
2.95
15.92
17.23
71
12.95
Operating margin%
7.29
7.50
8.58
11.20
13.57
15.21
17.66
15.91
16.14
14.88
2.68
15.91
14.23
48
23.50
Net margin%
15.62
14.25
13.33
11.55
13.78
13.90
16.20
18.88
16.18
16.11
12.42
16.18
14.94
15
34.23
P/E ratio (avg)x
6.306
5.672
5.864
5.921
6.079
6.156
6.382
5.500
4.718
5.046
36.58
5.500
5.893
43
18.79
EV/EBITx
36.80
40.38
47.44
46.51
47.66
48.60
49.67
50.81
57.52
58.71
22.62
50.81
48.13
92
15.28
FCF yield (avg)%
20.66
18.76
18.69
17.21
19.13
21.63
18.72
17.10
18.80
19.00
7.10
18.80
18.78
20
23.35
FCF margin%
23.25
25.19
23.42
25.47
27.95
26.10
26.47
26.96
27.76
30.70
23.49
26.96
26.29
69
0.491
FCF / Net incomex
2.276
2.618
2.512
2.925
2.886
3.162
3.702
3.910
3.991
4.437
0.416
3.910
3.044
30
6.60
ROIC%
26.93
26.84
24.29
23.02
20.67
19.41
19.67
17.58
17.27
17.86
8.51
17.86
20.17
83
17.48
Return on equity%
6.31
4.39
5.17
2.44
0.54
2.80
0.77
0.40
2.40
2.20
19.94
2.20
2.42
5
21.23
Return on assets%
10.40
9.66
12.53
11.96
14.02
13.94
13.68
12.97
12.55
14.22
10.88
13.68
12.76
73
0.66
EPS¥
2.94
3.36
3.60
3.78
4.26
4.40
4.19
3.98
4.52
4.95
0.73
3.05%
4.93%
—
8.52
EPS growth%
2.23
1.40
2.84
4.77
6.12
5.79
8.52
8.46
9.34
7.52
12.65
8.46
5.95
88
2.06
Bookvalue per sh¥
0.61
0.66
0.60
0.63
0.70
0.68
0.63
0.63
0.63
0.64
0.37
(1.96%)
1.59%
—
1.31
FCF per share¥
1.24
1.35
1.29
1.46
1.60
1.64
1.81
1.83
1.72
1.93
2.54
3.85%
5.09%
—
1.92
Dividend per sh¥
2.64
2.83
2.86
2.79
2.77
2.90
3.18
3.33
3.84
3.73
0.60
6.17%
4.15%
—
28.67
Div yield (avg)%
10.68
8.65
8.38
6.43
9.24
9.60
9.10
10.31
8.81
11.02
20.07
9.60
9.17
20
25.98
Payout ratio%
14.64
15.75
15.67
17.44
18.94
20.07
22.23
19.71
17.82
17.81
29.34
19.71
17.82
51
277.9
Shares (diluted)M
208.4
185.5
168.5
168.9
162.9
155.9
139.2
127.9
138.0
131.6
276.9
(4.17%)
(5.80%)
83
16.60
Buyback yield%
2.91
3.96
2.43
4.11
5.94
6.91
7.73
6.08
7.20
9.75
4.54
7.20
6.01
6
0.338
D/E ratiox
1.100
1.260
1.190
1.305
1.196
1.165
1.275
1.247
1.231
1.268
1.200
1.247
1.239
72
0.474
Enterprise value¥B
0.618
0.570
0.638
0.572
0.544
0.616
0.679
0.745
0.825
0.863
1.150
9.68%
4.01%
45
308.7
LT debt¥M
653.0
628.1
636.4
686.1
630.6
615.3
640.8
674.8
674.4
643.2
447.1
0.40%
(0.51%)
48
Revenue
¥1.284B
2.39%
1.00×
Cost of revenue
¥800.3M
2.26%
0.99×
Operating expenses
¥159.4M
2.51%
1.01×
Goodwill & intangibles
18.04%
Spread over hurdle
10.28%