0.378
Revenue¥B
1.000
1.021
1.028
1.045
1.069
1.098
1.121
1.180
1.199
1.236
0.411
2.95%
2.21%
68
23.10
Revenue growth%
14.48
13.65
11.56
11.73
14.31
15.86
18.36
16.76
16.68
18.92
21.42
16.76
15.17
18
17.10
Gross margin%
19.32
17.78
16.40
16.82
19.54
16.65
19.15
16.86
18.88
21.69
2.96
18.88
18.33
46
9.07
Operating margin%
11.87
13.38
10.98
10.09
12.56
13.86
15.99
17.72
15.23
16.51
11.82
15.99
13.62
85
14.90
Net margin%
12.56
14.22
13.96
14.61
13.19
14.60
16.22
17.33
18.59
18.68
24.81
17.33
14.60
45
15.62
P/E ratio (avg)x
13.53
15.10
14.13
14.09
15.67
17.89
17.50
19.54
22.47
21.92
7.784
19.54
16.59
14
21.74
EV/EBITx
29.74
31.85
33.34
36.67
36.38
35.18
34.92
39.99
44.20
46.21
31.36
39.99
35.78
18
2.92
FCF yield (avg)%
13.47
12.16
10.55
13.24
14.70
16.00
13.52
11.47
9.61
10.38
15.65
11.47
12.70
16
20.36
FCF margin%
24.14
26.04
26.64
28.06
28.11
28.52
27.49
27.63
24.84
26.44
17.61
27.49
27.07
64
1.456
FCF / Net incomex
0.340
0.376
0.380
0.407
0.362
0.381
0.420
0.439
0.411
0.364
1.270
0.411
0.381
29
20.32
ROIC%
10.50
13.49
15.78
16.88
14.37
13.61
13.79
15.03
15.54
13.54
17.98
13.79
14.08
11
15.53
Return on equity%
14.18
17.14
14.85
17.77
17.01
19.95
19.68
22.52
20.73
21.30
25.63
20.73
18.72
35
14.87
Return on assets%
4.82
4.28
4.82
7.12
6.13
7.14
4.97
3.36
3.96
4.81
12.16
4.81
4.82
90
6.41
EPS¥
22.62
22.26
23.81
23.07
21.87
20.39
19.72
20.99
24.25
25.71
6.61
3.29%
0.94%
—
20.61
EPS growth%
1.05
2.94
1.76
2.67
4.58
4.57
4.53
4.33
3.05
2.38
13.86
4.33
2.99
76
10.68
Bookvalue per sh¥
11.69
10.15
8.67
8.73
8.59
9.14
8.83
7.53
7.58
8.18
11.40
(0.99%)
(3.95%)
—
16.94
FCF per share¥
13.27
11.85
13.10
13.42
13.49
14.29
15.74
14.81
15.56
15.24
4.74
2.46%
1.13%
—
8.82
Dividend per sh¥
9.83
9.71
10.35
10.72
12.23
11.53
13.17
13.79
12.87
13.94
9.74
2.65%
4.21%
—
21.75
Div yield (avg)%
10.98
12.82
10.91
10.56
9.50
9.25
10.76
9.56
10.02
9.18
17.06
9.56
10.29
71
12.20
Payout ratio%
31.52
34.26
32.57
32.86
30.07
30.09
29.45
29.37
28.11
26.46
4.68
29.37
30.08
86
64.71
Shares (diluted)M
94.29
99.82
108.5
114.3
112.2
108.4
117.9
129.8
128.7
131.5
61.96
3.22%
4.62%
90
23.22
Buyback yield%
4.83
6.58
3.70
3.21
3.61
1.38
0.40
0.40
0.40
0.40
14.94
0.40
2.30
92
0.732
D/E ratiox
1.161
1.055
1.069
1.095
1.125
0.983
0.969
0.970
0.882
0.893
0.275
0.969
1.019
37
0.365
Enterprise value¥B
1.018
1.095
1.229
1.364
1.445
1.370
1.341
1.362
1.408
1.480
0.829
0.49%
3.67%
20
265.3
LT debt¥M
221.8
263.7
282.1
321.9
355.9
414.7
484.9
537.3
625.3
707.6
563.0
14.73%
13.56%
88
Revenue
¥1.236B
2.21%
1.00×
Cost of revenue
¥854.3M
2.08%
0.99×
Operating expenses
¥229.3M
2.14%
0.99×
Goodwill & intangibles
15.00%
Spread over hurdle
(0.44%)