1.437
Revenue¥B
1.253
1.320
1.427
1.511
1.652
1.763
1.930
2.087
2.290
2.464
1.480
8.33%
7.85%
52
26.11
Revenue growth%
18.55
17.65
17.48
16.90
17.29
17.21
14.24
13.09
10.30
8.75
20.25
13.09
17.05
93
27.81
Gross margin%
24.94
27.15
28.96
29.23
28.90
30.73
28.78
29.64
27.36
30.06
22.07
29.64
28.93
42
21.89
Operating margin%
9.64
10.34
10.60
11.75
10.26
7.40
5.12
4.37
4.47
2.66
12.78
4.47
8.52
69
28.20
Net margin%
24.28
25.29
27.52
28.61
30.13
27.32
30.22
27.82
30.05
32.03
9.15
30.05
28.21
74
32.43
P/E ratio (avg)x
24.12
25.22
26.89
27.86
28.14
32.34
38.04
39.79
39.86
48.21
32.32
39.79
30.24
67
31.21
EV/EBITx
29.88
31.10
31.95
30.07
28.43
29.14
30.48
30.26
30.35
28.23
10.92
30.26
30.17
23
17.27
FCF yield (avg)%
3.24
0.88
2.51
3.58
2.57
4.97
7.42
5.37
2.39
3.80
4.24
4.97
3.41
71
6.92
FCF margin%
4.78
2.68
1.73
3.47
0.96
3.76
4.00
5.72
5.67
3.94
9.39
4.00
3.85
60
1.365
FCF / Net incomex
1.066
0.955
1.016
1.080
1.005
1.083
1.016
0.999
0.909
0.827
0.694
0.999
1.011
26
17.11
ROIC%
32.10
33.18
30.90
30.02
28.31
28.17
27.65
26.48
28.61
25.61
10.10
27.65
28.46
29
6.99
Return on equity%
22.84
20.80
22.73
23.63
23.52
22.86
21.18
18.51
19.27
21.05
6.86
21.05
21.95
68
29.09
Return on assets%
12.68
10.55
12.61
14.00
11.41
8.70
11.37
9.03
11.36
11.51
15.42
11.36
11.39
83
80.97
EPS¥
17.93
19.64
20.97
22.43
25.46
25.70
23.95
22.96
20.99
19.18
86.07
(5.51%)
0.73%
—
11.04
EPS growth%
24.54
26.60
25.82
25.91
23.37
23.74
24.68
22.60
19.89
22.20
7.71
22.60
24.14
38
34.98
Bookvalue per sh¥
64.40
64.43
61.65
64.77
65.05
61.38
60.52
59.96
64.49
71.97
58.76
2.04%
1.04%
—
46.45
FCF per share¥
25.47
25.40
27.23
26.15
26.45
27.22
25.05
26.75
23.98
22.48
73.69
(3.20%)
(1.81%)
—
57.63
Dividend per sh¥
83.04
90.09
98.56
108.64
112.17
107.03
116.22
117.23
111.64
129.50
32.86
2.91%
4.69%
—
22.27
Div yield (avg)%
10.72
10.75
11.17
12.55
12.18
13.70
13.71
13.76
13.03
11.91
13.28
13.70
12.37
92
4.92
Payout ratio%
25.81
25.78
26.14
27.28
25.50
27.27
24.50
23.31
23.01
23.58
2.58
23.58
25.64
94
12.46
Shares (diluted)M
14.51
14.25
15.87
15.71
15.48
16.39
16.00
15.17
17.17
18.59
12.94
3.73%
2.09%
86
11.32
Buyback yield%
8.10
7.20
4.64
3.47
5.46
2.69
3.70
0.73
3.66
3.58
5.06
3.58
3.68
75
1.052
D/E ratiox
1.570
1.710
1.891
2.225
2.452
2.725
2.863
3.023
3.339
3.754
0.576
3.023
2.589
51
0.373
Enterprise value¥B
1.904
2.219
2.407
2.325
2.320
2.677
2.852
3.050
3.011
3.321
0.735
7.44%
6.10%
90
0.354
LT debt¥B
0.803
0.800
0.910
0.886
1.039
1.206
1.273
1.491
1.700
1.990
1.689
13.88%
9.95%
87
Revenue
¥2.464B
7.85%
1.00×
Cost of revenue
¥1.528B
7.69%
0.99×
Operating expenses
¥568.6M
7.76%
0.99×
Goodwill & intangibles
18.46%
Spread over hurdle
(2.72%)