1.542
Revenue¥B
1.635
1.624
1.628
1.650
1.656
1.665
1.705
1.739
1.724
1.700
1.592
0.52%
0.35%
31
13.84
Revenue growth%
27.71
28.51
27.06
25.67
28.57
27.15
29.20
27.02
29.20
32.08
20.90
29.20
28.11
41
11.21
Gross margin%
11.69
9.60
12.02
14.78
13.89
14.24
13.08
13.79
15.60
17.06
17.87
14.24
13.84
26
15.31
Operating margin%
14.30
16.40
17.45
17.91
19.17
18.92
20.88
22.87
20.23
17.44
15.87
20.23
18.41
74
25.02
Net margin%
5.08
7.73
5.50
3.23
1.95
1.64
2.70
1.29
2.53
1.14
19.61
1.64
2.62
53
9.922
P/E ratio (avg)x
38.94
45.49
43.85
50.15
56.46
62.19
66.21
63.90
62.15
60.93
36.02
62.19
58.70
92
34.37
EV/EBITx
26.89
26.39
30.18
33.86
35.12
40.31
41.08
40.23
42.74
42.04
17.90
41.08
37.67
93
24.83
FCF yield (avg)%
23.34
21.92
19.06
16.16
15.34
16.84
17.88
15.14
17.42
19.02
29.29
17.42
17.65
30
25.91
FCF margin%
23.78
24.82
25.90
23.73
23.08
21.83
19.06
16.50
14.62
15.00
16.21
16.50
22.45
89
0.310
FCF / Net incomex
0.859
0.900
0.922
0.892
1.056
1.262
1.297
1.412
1.637
1.773
1.004
1.412
1.159
5
14.42
ROIC%
12.74
10.62
9.76
7.90
6.50
8.10
5.58
8.37
6.71
5.41
12.14
6.71
8.00
79
24.12
Return on equity%
24.76
21.88
22.73
22.28
20.95
18.99
18.06
17.63
16.82
17.58
13.05
17.63
19.97
6
16.50
Return on assets%
1.43
3.37
4.07
6.56
9.20
8.72
7.29
8.42
5.45
3.86
8.60
7.29
6.01
52
134.20
EPS¥
36.19
36.03
36.64
34.97
32.39
32.61
31.17
27.53
28.67
26.66
148.43
(3.82%)
(2.62%)
—
25.66
EPS growth%
0.40
0.40
0.40
2.59
1.51
3.66
1.96
0.40
0.40
1.29
16.76
1.29
0.85
26
120.56
Bookvalue per sh¥
84.85
88.00
86.66
85.94
96.08
90.74
102.61
100.73
99.30
103.73
163.51
1.54%
3.31%
—
179.29
FCF per share¥
178.98
175.96
166.60
192.69
222.11
240.27
237.93
267.79
293.23
285.88
108.08
5.18%
4.08%
—
256.42
Dividend per sh¥
128.21
143.96
169.60
181.96
192.58
216.88
259.65
256.25
308.59
349.20
76.69
12.64%
10.43%
—
10.01
Div yield (avg)%
25.88
23.68
23.85
24.15
21.59
20.82
23.02
20.97
19.16
20.84
4.90
20.84
22.31
28
24.98
Payout ratio%
15.40
13.07
13.03
15.84
16.64
14.34
12.30
11.45
8.82
10.30
23.19
11.45
13.05
49
7.657
Shares (diluted)M
9.036
8.743
9.403
9.465
10.01
10.70
11.48
12.28
13.57
15.32
7.686
8.89%
6.79%
94
18.12
Buyback yield%
3.91
1.36
2.64
0.40
0.40
2.51
3.73
3.14
0.40
0.40
17.23
2.51
1.93
22
0.761
D/E ratiox
2.203
2.235
2.190
2.424
2.687
2.984
2.882
2.864
3.171
3.334
1.386
2.984
2.775
9
0.986
Enterprise value¥B
1.249
1.092
1.125
0.985
0.977
0.974
0.871
0.920
0.882
0.750
1.848
(5.17%)
(4.70%)
39
0.160
LT debt¥B
0.612
0.654
0.665
0.790
0.859
0.983
1.103
1.240
1.180
1.285
0.934
8.39%
7.67%
18
Revenue
¥1.700B
0.35%
1.00×
Cost of revenue
¥851.7M
0.50%
1.02×
Operating expenses
¥409.9M
(0.01%)
0.97×
Goodwill & intangibles
16.28%
Spread over hurdle
29.34%