0.570
Revenue¥B
0.670
0.735
0.795
0.862
0.919
0.979
1.077
1.151
1.247
1.372
0.590
8.35%
8.44%
33
4.86
Revenue growth%
13.02
14.97
17.44
17.79
17.32
20.08
17.48
15.85
13.86
11.32
11.69
15.85
16.58
7
11.41
Gross margin%
21.25
21.43
20.81
22.46
21.94
19.20
19.25
16.57
15.17
17.96
10.85
17.96
20.03
14
29.93
Operating margin%
20.37
19.35
18.21
20.49
18.09
18.36
16.77
19.43
20.37
18.26
13.90
18.36
18.85
6
29.44
Net margin%
28.15
27.54
24.69
21.80
23.17
23.69
26.63
25.82
23.43
20.72
7.85
23.69
24.19
22
21.21
P/E ratio (avg)x
33.26
33.86
35.52
40.01
43.50
48.19
55.46
61.24
69.59
74.20
33.75
61.24
45.85
52
34.85
EV/EBITx
38.81
36.08
41.34
39.96
43.69
47.88
49.26
48.06
46.64
50.26
12.09
48.06
45.16
93
4.51
FCF yield (avg)%
22.16
22.47
19.56
21.94
22.52
23.91
24.16
22.32
24.02
25.92
18.21
24.02
22.49
85
23.50
FCF margin%
5.69
6.14
7.97
6.13
7.63
4.68
4.53
7.15
7.46
6.15
11.92
6.15
6.14
64
0.752
FCF / Net incomex
1.240
1.290
1.213
1.314
1.320
1.364
1.463
1.376
1.324
1.453
1.260
1.376
1.322
35
14.80
ROIC%
34.08
35.27
34.18
33.52
32.70
35.52
33.03
34.11
36.75
34.11
26.75
34.11
34.11
42
14.13
Return on equity%
8.65
8.39
5.65
5.38
2.90
3.34
2.59
2.64
0.40
0.40
3.89
2.59
3.12
62
14.21
Return on assets%
9.76
7.98
9.08
8.34
5.64
3.02
4.12
3.29
4.51
4.60
5.76
4.12
5.12
45
55.58
EPS¥
30.40
31.14
30.66
28.49
27.23
25.70
26.86
25.80
28.79
28.88
60.53
1.18%
0.72%
—
9.36
EPS growth%
9.31
8.33
8.37
9.80
7.56
7.96
6.88
6.28
5.32
2.60
8.69
6.28
7.76
38
18.94
Bookvalue per sh¥
42.73
43.15
47.91
47.94
49.31
46.71
41.57
39.25
42.51
39.12
26.79
(4.52%)
(0.82%)
—
10.62
FCF per share¥
23.21
22.19
25.55
26.40
30.00
34.65
33.95
37.93
37.56
35.59
52.43
3.48%
4.91%
—
25.42
Dividend per sh¥
70.71
66.64
73.85
81.48
81.73
82.40
93.26
92.08
89.72
88.12
44.61
1.52%
2.60%
—
20.24
Div yield (avg)%
2.52
3.29
3.87
2.45
0.85
1.81
3.59
0.86
0.40
0.40
16.57
0.86
2.13
36
5.90
Payout ratio%
12.92
14.73
15.71
17.78
14.91
14.47
12.80
15.54
17.06
17.51
7.30
15.54
15.22
94
18.62
Shares (diluted)M
25.32
25.82
26.36
25.64
27.88
29.97
28.54
28.84
26.85
29.02
18.85
0.80%
1.51%
18
21.19
Buyback yield%
14.29
13.89
11.47
10.02
9.22
6.27
8.81
6.60
6.95
5.22
28.21
6.60
9.01
48
1.312
D/E ratiox
0.498
0.570
0.577
0.639
0.621
0.683
0.689
0.708
0.797
0.771
1.104
0.708
0.661
81
1.088
Enterprise value¥B
1.567
1.440
1.352
1.461
1.345
1.406
1.440
1.404
1.409
1.411
0.365
0.96%
(0.47%)
46
534.4
LT debt¥M
702.1
681.1
631.9
633.8
643.9
562.4
498.3
433.0
423.9
418.9
786.1
(8.24%)
(6.21%)
38
Revenue
¥1.372B
8.44%
1.00×
Cost of revenue
¥960.2M
8.44%
1.00×
Operating expenses
¥268.8M
8.34%
0.99×
Goodwill & intangibles
15.28%
Spread over hurdle
(5.06%)