1.668
Revenue¥B
0.972
1.046
1.153
1.245
1.361
1.448
1.594
1.701
1.845
1.976
1.859
7.73%
8.38%
70
7.10
Revenue growth%
24.56
23.91
23.21
22.60
21.58
21.60
19.43
21.13
19.68
22.13
9.36
21.13
21.87
93
13.74
Gross margin%
11.79
10.42
8.59
9.66
7.72
7.34
6.87
9.53
12.47
13.85
9.84
9.53
9.59
56
10.58
Operating margin%
14.80
12.43
13.12
10.16
11.79
9.87
10.02
11.45
11.82
11.71
18.00
11.45
11.75
41
13.35
Net margin%
6.77
4.99
6.96
7.56
7.22
8.46
10.24
13.06
15.96
16.76
21.80
13.06
8.01
31
27.13
P/E ratio (avg)x
16.00
16.63
18.59
20.12
20.19
20.07
19.71
17.87
19.21
20.74
24.91
19.71
19.46
43
26.04
EV/EBITx
39.76
38.34
43.89
50.18
58.69
62.91
62.15
63.79
68.53
77.69
29.80
63.79
60.42
55
24.92
FCF yield (avg)%
17.83
15.74
17.82
18.54
20.52
22.55
24.45
26.82
26.78
24.89
27.51
24.89
21.53
31
10.51
FCF margin%
11.15
13.34
11.57
13.23
14.37
16.20
18.99
21.65
23.64
21.02
18.13
21.02
15.28
70
0.914
FCF / Net incomex
1.709
1.571
1.522
1.630
1.706
1.784
2.008
1.948
1.768
1.641
0.199
1.784
1.707
71
23.63
ROIC%
28.90
29.50
30.46
27.51
27.75
25.48
22.96
21.87
22.20
20.54
18.94
22.20
26.49
60
8.69
Return on equity%
19.56
22.23
25.15
23.70
25.50
24.16
24.29
23.00
21.86
23.90
25.34
23.90
23.80
21
12.75
Return on assets%
24.51
26.86
29.47
27.84
28.72
28.13
27.65
28.61
28.60
30.23
20.72
28.60
28.37
91
11.96
EPS¥
15.97
16.82
19.92
19.23
18.74
18.38
18.72
20.39
20.81
20.39
13.21
1.71%
3.55%
—
9.23
EPS growth%
25.99
25.92
26.92
26.41
25.00
24.73
25.49
22.89
22.67
24.29
25.23
24.29
25.25
87
4.19
Bookvalue per sh¥
12.51
11.90
13.14
12.71
12.11
11.83
12.58
12.65
12.52
12.06
8.70
(0.08%)
1.33%
—
9.20
FCF per share¥
9.74
10.43
10.63
9.95
10.17
10.78
10.64
9.48
9.03
8.77
1.98
(2.92%)
(2.19%)
—
2.27
Dividend per sh¥
6.60
6.34
6.74
5.89
5.33
4.71
4.68
4.57
4.69
4.26
8.83
(4.38%)
(5.75%)
—
29.10
Div yield (avg)%
6.47
9.00
11.79
10.16
7.36
6.09
4.68
2.90
5.86
3.41
29.41
4.68
6.28
33
13.24
Payout ratio%
2.93
5.92
8.08
10.17
7.72
7.81
5.52
2.69
1.75
4.28
24.91
4.28
5.72
57
95.13
Shares (diluted)M
85.90
74.47
73.02
73.90
76.00
79.03
78.38
78.94
76.61
82.08
93.15
1.55%
(0.92%)
38
21.09
Buyback yield%
5.29
2.95
0.40
0.40
0.40
0.40
0.40
1.86
1.42
0.40
14.90
0.40
0.40
41
1.263
D/E ratiox
0.882
0.911
1.025
1.135
1.079
1.252
1.187
1.213
1.318
1.308
0.691
1.252
1.161
91
354.2
Enterprise value¥M
462.5
513.3
523.7
480.0
485.4
532.8
565.2
599.7
638.7
605.5
791.0
4.52%
3.70%
69
1.623
LT debt¥B
0.887
1.042
1.140
1.139
1.350
1.573
1.723
1.986
2.175
2.308
1.636
11.32%
11.81%
23
Revenue
¥1.976B
8.38%
1.00×
Cost of revenue
¥879.9M
8.31%
0.99×
Operating expenses
¥465.1M
8.07%
0.97×
Goodwill & intangibles
20.13%
Spread over hurdle
76.15%