0.663
Revenue¥B
0.645
0.683
0.731
0.751
0.780
0.840
0.885
0.947
0.997
1.071
0.711
6.54%
5.54%
86
21.30
Revenue growth%
7.69
4.69
3.18
2.53
4.38
5.86
6.03
6.60
8.39
9.18
19.29
6.60
5.95
88
10.02
Gross margin%
1.97
1.72
3.98
5.37
3.41
1.52
2.17
0.46
1.30
4.26
20.72
1.52
2.07
42
23.41
Operating margin%
7.62
4.64
6.18
5.42
3.07
5.80
4.82
5.78
6.31
8.19
27.46
5.80
5.79
31
16.02
Net margin%
33.35
30.71
29.59
28.38
25.62
23.54
22.05
24.78
23.11
20.56
15.26
23.11
25.20
82
6.055
P/E ratio (avg)x
30.33
32.75
37.75
41.52
42.97
48.56
54.58
62.75
62.77
60.63
27.06
60.63
45.76
94
15.03
EV/EBITx
37.55
45.38
54.04
65.68
69.36
71.34
74.23
76.41
85.97
90.89
34.94
76.41
70.35
65
19.37
FCF yield (avg)%
25.43
27.04
27.70
25.50
24.31
22.65
21.68
24.11
22.06
19.88
10.99
22.06
24.21
64
25.02
FCF margin%
25.81
25.87
28.69
29.17
30.17
31.14
32.90
34.39
33.48
30.62
12.96
32.90
30.39
41
0.386
FCF / Net incomex
0.731
0.737
0.766
0.824
0.789
0.782
0.787
0.892
0.982
1.095
1.362
0.892
0.788
6
26.15
ROIC%
17.33
20.21
23.19
21.34
22.06
19.45
19.56
19.57
22.44
19.48
15.92
19.56
19.89
20
2.57
Return on equity%
25.42
23.80
23.36
21.41
19.79
21.81
20.44
22.88
24.20
25.39
22.95
22.88
23.12
93
3.28
Return on assets%
0.40
0.40
2.90
0.56
0.40
0.40
0.40
3.08
1.97
3.87
6.18
1.97
0.48
67
3.60
EPS¥
3.91
3.96
4.21
4.26
4.30
4.13
4.40
4.11
3.85
4.20
3.85
(0.44%)
1.56%
—
13.58
EPS growth%
19.62
17.69
17.43
17.93
20.07
21.48
20.91
21.26
23.84
24.61
23.55
21.48
20.49
59
1.87
Bookvalue per sh¥
7.70
8.17
8.56
10.16
10.83
12.79
15.14
17.25
18.85
18.57
5.51
11.40%
11.24%
—
5.08
FCF per share¥
5.73
6.79
7.30
8.52
8.38
8.68
9.74
11.27
12.15
12.89
4.78
8.99%
8.92%
—
3.03
Dividend per sh¥
1.30
1.30
1.42
1.46
1.44
1.31
1.26
1.28
1.25
1.24
3.73
(2.91%)
0.74%
—
17.29
Div yield (avg)%
30.27
27.38
29.86
32.43
30.63
32.61
34.59
33.85
33.67
31.76
13.16
33.67
32.10
37
12.37
Payout ratio%
24.41
23.57
24.62
25.87
23.61
24.90
24.88
23.23
21.60
21.30
19.60
23.23
24.01
25
106.3
Shares (diluted)M
94.58
93.97
86.60
81.39
87.52
85.98
84.68
93.20
95.17
95.84
104.7
1.83%
(0.45%)
41
21.62
Buyback yield%
0.40
0.40
0.40
1.62
0.40
0.40
0.40
1.10
1.76
4.13
24.74
1.10
0.40
42
0.541
D/E ratiox
1.206
1.329
1.226
1.295
1.278
1.405
1.273
1.414
1.385
1.490
1.375
1.405
1.312
81
0.844
Enterprise value¥B
1.241
1.326
1.463
1.665
1.791
1.990
2.266
2.558
2.481
2.511
0.894
6.99%
7.92%
74
0.078
LT debt¥B
1.332
1.566
1.549
1.793
1.911
2.239
2.230
2.351
2.230
2.282
1.150
3.61%
7.25%
31
Revenue
¥1.071B
5.54%
1.00×
Cost of revenue
¥629.4M
5.40%
0.99×
Operating expenses
¥257.3M
5.87%
1.03×
Goodwill & intangibles
17.44%
Spread over hurdle
(5.34%)