1.090
Revenue¥B
0.736
0.790
0.838
0.908
0.969
1.051
1.104
1.187
1.271
1.357
1.155
6.96%
7.13%
26
21.00
Revenue growth%
20.93
21.31
22.01
24.13
25.21
22.89
22.53
23.27
22.26
19.81
21.68
22.53
22.40
66
29.01
Gross margin%
11.14
11.96
10.38
8.64
8.75
9.18
6.89
7.54
7.05
7.74
13.50
7.54
8.70
60
24.49
Operating margin%
26.81
24.60
25.58
27.96
29.24
30.09
29.95
30.62
32.57
30.78
10.19
30.62
29.59
91
28.66
Net margin%
5.15
5.79
3.62
2.61
0.40
0.40
2.77
0.79
0.40
2.86
14.93
0.79
2.69
48
20.98
P/E ratio (avg)x
26.53
24.86
22.06
22.31
21.07
18.66
20.07
21.30
21.74
18.99
19.78
20.07
21.52
36
23.54
EV/EBITx
18.96
18.24
17.66
18.68
20.23
21.42
24.68
23.57
26.89
26.37
8.059
24.68
20.83
47
27.67
FCF yield (avg)%
7.44
5.21
3.65
4.56
3.61
4.58
4.67
5.08
4.78
4.19
25.18
4.67
4.62
25
21.28
FCF margin%
19.25
18.51
20.25
20.46
19.06
21.88
22.06
19.20
21.67
24.16
24.94
21.88
20.36
63
1.666
FCF / Net incomex
1.199
1.110
1.221
1.117
1.136
1.090
1.192
1.068
1.044
0.981
1.073
1.068
1.114
56
19.77
ROIC%
28.02
29.01
26.27
26.74
26.19
28.41
26.53
25.26
22.88
23.51
19.64
25.26
26.40
89
9.29
Return on equity%
5.45
5.87
7.43
10.23
9.82
11.11
11.56
9.17
8.53
7.25
25.57
9.17
8.85
49
29.13
Return on assets%
9.86
7.24
5.00
5.84
5.31
7.48
4.51
2.94
0.40
0.40
4.47
2.94
5.15
76
29.32
EPS¥
54.94
54.34
53.92
57.95
54.37
47.23
43.54
43.36
39.73
37.96
30.94
(6.94%)
(3.78%)
—
21.97
EPS growth%
17.38
19.98
17.49
19.72
19.32
22.11
23.44
21.23
18.67
16.51
27.73
21.23
19.52
32
49.49
Bookvalue per sh¥
56.43
64.48
62.98
72.38
73.87
73.06
70.30
70.51
76.42
75.99
75.29
0.57%
4.55%
—
70.22
FCF per share¥
92.88
105.91
103.00
96.82
102.00
94.65
96.68
111.95
105.89
121.20
113.68
3.51%
3.46%
—
65.26
Dividend per sh¥
220.43
228.59
232.03
267.52
247.63
245.48
256.88
294.27
295.79
292.02
125.21
3.35%
3.11%
—
27.34
Div yield (avg)%
30.94
29.38
32.17
34.30
34.51
33.73
32.91
33.21
35.33
32.61
3.78
33.21
33.06
24
7.90
Payout ratio%
19.69
21.83
22.90
24.00
21.88
24.61
26.30
23.35
25.42
26.99
10.10
25.42
23.68
7
5.214
Shares (diluted)M
8.853
10.52
12.58
12.97
15.18
17.56
17.39
18.16
19.95
20.35
5.233
6.04%
8.57%
22
4.94
Buyback yield%
13.43
14.31
13.38
12.57
11.52
13.25
16.10
17.53
20.34
20.45
24.60
17.53
13.87
28
0.455
D/E ratiox
2.212
2.213
2.524
2.728
3.272
3.321
3.917
4.611
4.555
4.985
1.586
4.555
3.297
30
0.993
Enterprise value¥B
0.455
0.531
0.614
0.627
0.742
0.781
0.913
0.880
1.005
1.138
0.069
8.94%
11.31%
7
405.4
LT debt¥M
527.5
546.3
588.6
574.1
660.6
690.5
774.1
791.8
870.1
901.5
61.89
6.42%
6.22%
25
Revenue
¥1.357B
7.13%
1.00×
Cost of revenue
¥894.6M
7.40%
1.03×
Operating expenses
¥272.3M
6.64%
0.96×
Goodwill & intangibles
16.58%
Spread over hurdle
(1.60%)