1.142
Revenue¥B
1.022
1.063
1.076
1.098
1.111
1.150
1.189
1.219
1.273
1.304
1.166
3.26%
2.85%
23
26.78
Revenue growth%
16.97
16.40
14.88
16.64
17.99
15.64
14.37
11.62
11.18
10.87
20.47
11.62
15.26
78
9.99
Gross margin%
19.18
19.72
17.51
18.07
20.82
20.10
19.87
22.62
21.95
23.07
18.76
21.95
19.99
40
7.71
Operating margin%
10.36
9.58
11.53
9.12
11.90
10.30
9.77
7.39
9.36
6.65
25.71
9.36
9.68
74
17.83
Net margin%
11.48
9.38
6.60
5.67
4.70
6.29
4.04
1.26
2.69
1.09
11.45
2.69
5.18
94
19.22
P/E ratio (avg)x
47.86
43.93
45.54
47.35
45.76
44.70
49.68
47.57
50.81
54.20
12.78
49.68
47.46
21
16.19
EV/EBITx
13.73
13.17
13.42
13.78
14.63
13.94
14.59
15.77
16.26
17.88
15.67
15.77
14.27
45
23.36
FCF yield (avg)%
11.91
13.60
14.48
11.65
13.54
10.86
9.19
10.65
9.39
11.79
8.36
10.65
11.72
45
24.33
FCF margin%
20.28
22.25
23.43
25.92
25.59
25.66
26.86
25.30
23.67
24.13
2.72
25.30
24.72
16
0.610
FCF / Net incomex
0.647
0.612
0.568
0.583
0.597
0.674
0.652
0.670
0.683
0.705
0.781
0.674
0.650
6
27.24
ROIC%
25.21
25.87
25.27
25.12
26.13
25.73
22.74
21.48
19.15
19.37
20.73
21.48
25.16
43
16.12
Return on equity%
31.39
33.50
31.76
32.02
34.20
32.20
34.49
36.96
36.08
33.77
16.42
34.49
33.63
11
23.48
Return on assets%
23.33
24.56
27.40
28.95
26.27
23.83
21.75
20.61
20.11
19.33
27.46
20.61
23.58
43
26.90
EPS¥
16.23
15.77
15.66
17.73
17.15
15.98
18.03
17.05
17.35
19.64
28.09
2.75%
1.50%
—
10.24
EPS growth%
2.20
2.66
4.98
3.22
3.52
1.88
3.10
3.80
4.82
4.40
19.86
3.80
3.37
39
49.21
Bookvalue per sh¥
31.73
27.37
24.61
22.97
22.09
23.73
21.20
20.22
19.77
18.80
41.79
(3.17%)
(6.40%)
—
24.34
FCF per share¥
46.32
52.04
51.91
53.10
55.41
54.03
54.57
59.78
64.60
65.12
59.91
3.28%
3.49%
—
13.84
Dividend per sh¥
34.74
32.55
31.39
33.22
32.63
37.21
40.62
37.50
38.33
42.58
31.32
5.47%
2.46%
—
22.38
Div yield (avg)%
6.88
5.22
6.15
5.53
4.10
6.76
4.47
1.93
4.17
3.30
25.84
4.17
4.84
74
13.76
Payout ratio%
26.33
24.36
23.23
20.77
21.93
23.01
25.37
22.73
20.42
23.25
6.54
23.01
23.12
93
8.330
Shares (diluted)M
12.76
12.72
13.77
13.43
13.80
13.38
13.08
14.13
14.39
14.41
8.524
0.87%
2.43%
69
10.80
Buyback yield%
5.76
8.68
7.42
6.88
4.55
1.87
0.93
0.40
0.40
0.40
24.74
0.40
3.21
52
0.130
D/E ratiox
1.728
1.763
1.986
1.998
2.005
2.319
2.268
2.395
2.270
2.229
1.557
2.270
2.117
32
0.605
Enterprise value¥B
0.930
1.050
1.007
1.013
1.098
1.255
1.471
1.422
1.508
1.475
0.833
6.07%
5.18%
64
989.0
LT debt¥M
282.5
250.0
263.6
245.9
266.4
232.2
242.8
218.6
232.1
241.6
248.0
(1.93%)
(2.81%)
76
Revenue
¥1.304B
2.85%
1.00×
Cost of revenue
¥791.8M
2.61%
0.98×
Operating expenses
¥289.9M
2.98%
1.01×
Goodwill & intangibles
16.37%
Cash and investments
15.95%
Spread over hurdle
40.95%