0.438
Revenue¥B
0.770
0.829
0.874
0.939
0.983
1.058
1.091
1.174
1.211
1.294
0.454
5.67%
5.65%
48
17.13
Revenue growth%
11.78
10.18
8.11
5.50
5.36
2.82
3.18
2.48
2.21
2.16
28.58
2.48
4.27
18
15.47
Gross margin%
28.25
29.74
29.16
31.39
32.32
30.27
28.58
28.11
29.33
31.79
11.60
29.33
29.54
71
3.93
Operating margin%
1.33
0.86
0.87
0.76
0.40
2.77
4.71
2.76
2.63
3.77
29.09
2.77
1.98
76
26.21
Net margin%
15.55
14.09
11.36
11.85
10.89
10.87
13.34
12.74
13.39
11.26
17.84
12.74
12.30
72
14.10
P/E ratio (avg)x
18.34
17.70
15.73
16.75
18.66
17.67
16.18
16.54
15.65
14.73
24.82
16.18
16.65
38
32.18
EV/EBITx
8.028
9.033
8.393
8.440
7.736
8.668
9.577
9.000
9.116
9.954
24.10
9.116
8.834
30
12.35
FCF yield (avg)%
3.39
6.11
5.78
8.46
8.83
10.62
8.78
10.50
11.98
12.84
22.07
10.62
8.80
36
29.99
FCF margin%
5.04
3.40
5.83
6.16
6.58
5.06
2.69
1.37
0.40
0.40
9.00
1.37
4.22
57
0.395
FCF / Net incomex
0.152
0.146
0.141
0.140
0.132
0.129
0.141
0.143
0.137
0.153
0.482
0.141
0.141
65
10.89
ROIC%
9.64
9.17
10.37
13.12
14.82
14.56
17.37
15.25
14.88
12.15
15.33
14.88
13.84
75
14.00
Return on equity%
15.09
12.61
13.64
12.80
13.87
16.72
18.55
16.66
18.28
19.75
17.74
18.28
15.87
23
13.85
Return on assets%
18.80
20.76
19.94
18.55
16.93
17.41
18.42
21.00
22.26
19.54
3.10
19.54
19.17
87
1.07
EPS¥
1.62
1.74
1.93
2.02
2.05
2.16
2.37
2.73
2.69
2.97
1.10
7.66%
6.75%
—
24.21
EPS growth%
1.65
0.56
0.59
0.40
2.08
4.54
7.38
8.78
9.97
11.47
4.44
8.78
3.31
80
1.77
Bookvalue per sh¥
2.84
2.95
3.40
3.46
3.89
4.22
4.36
4.30
4.54
5.16
5.89
5.84%
7.19%
—
1.53
FCF per share¥
4.20
4.45
4.69
5.44
5.57
6.46
6.99
7.55
8.62
10.16
5.18
12.77%
9.01%
—
4.35
Dividend per sh¥
5.25
5.36
5.76
6.17
6.39
6.74
6.26
6.84
6.44
6.73
0.96
1.03%
3.50%
—
27.77
Div yield (avg)%
24.25
26.31
28.46
31.38
34.31
36.32
37.12
38.92
36.94
38.23
10.13
37.12
35.32
91
6.76
Payout ratio%
13.34
11.46
10.95
10.30
7.62
8.41
7.63
6.76
4.05
3.17
21.63
6.76
8.02
29
242.9
Shares (diluted)M
299.6
317.6
355.1
361.2
393.9
440.8
493.9
491.5
474.3
485.7
234.3
4.28%
4.59%
18
13.35
Buyback yield%
8.58
9.28
8.62
5.69
3.48
5.91
3.33
4.16
3.28
0.80
21.66
3.33
4.93
39
0.399
D/E ratiox
2.005
1.927
1.879
1.930
1.787
2.057
2.290
2.212
2.314
2.467
1.014
2.290
2.031
30
0.218
Enterprise value¥B
1.161
1.338
1.516
1.471
1.505
1.429
1.384
1.368
1.515
1.517
1.090
0.16%
2.42%
35
0.411
LT debt¥B
2.979
2.854
3.206
3.553
3.899
4.503
5.030
5.110
5.063
4.947
0.491
4.88%
6.88%
11
Revenue
¥1.294B
5.65%
1.00×
Cost of revenue
¥673.1M
5.23%
0.96×
Operating expenses
¥302.0M
5.79%
1.01×
Goodwill & intangibles
16.38%
Spread over hurdle
12.38%