0.438
Revenue¥B
0.615
0.674
0.716
0.763
0.812
0.869
0.935
1.032
1.089
0.449
0.472
7.37%
7.25%
76
6.54
Revenue growth%
25.27
25.53
27.93
25.00
24.64
22.35
23.25
23.31
25.12
25.33
14.15
23.31
24.82
6
8.60
Gross margin%
7.57
8.33
10.51
9.30
6.58
7.56
8.15
5.54
8.25
25.71
23.41
7.56
8.20
85
8.41
Operating margin%
32.62
32.17
30.85
28.32
30.43
31.67
29.37
32.34
33.10
16.26
11.26
31.67
31.26
55
29.36
Net margin%
28.55
29.00
30.47
27.61
25.99
24.67
25.68
27.40
26.04
11.34
13.23
25.99
27.17
21
32.82
P/E ratio (avg)x
22.53
22.63
21.64
20.31
18.14
18.69
20.25
20.37
19.68
11.08
19.67
19.68
20.34
38
9.688
EV/EBITx
20.09
19.80
19.57
21.64
23.76
28.75
30.93
33.74
37.24
17.25
17.78
30.93
22.70
83
23.35
FCF yield (avg)%
13.54
11.05
13.42
10.85
9.40
12.29
13.40
13.82
15.57
29.95
19.37
13.40
12.84
47
15.41
FCF margin%
19.34
16.55
16.29
18.10
16.31
13.87
15.88
15.29
12.38
11.69
25.54
15.29
16.30
67
0.118
FCF / Net incomex
1.504
1.642
1.513
1.556
1.550
1.635
1.765
1.796
1.789
0.363
0.996
1.765
1.595
73
19.28
ROIC%
4.40
2.42
3.08
2.81
0.73
0.76
0.40
2.76
3.23
18.57
25.58
0.76
2.78
53
18.21
Return on equity%
9.42
9.37
11.54
13.58
11.19
8.73
6.44
7.48
4.83
22.18
15.16
7.48
9.05
76
27.11
Return on assets%
7.72
7.45
8.37
6.41
6.43
6.50
7.18
6.50
7.94
5.02
11.41
6.50
7.31
10
78.11
EPS¥
34.96
35.15
32.23
33.65
32.64
31.97
28.16
25.38
23.57
87.07
93.62
(6.88%)
(5.36%)
—
27.80
EPS growth%
25.94
28.75
30.69
31.90
34.82
33.02
31.17
30.36
31.31
15.09
12.71
31.31
30.93
26
25.76
Bookvalue per sh¥
64.03
58.63
57.24
57.32
51.70
46.04
44.35
41.29
38.88
49.55
26.17
(7.47%)
(4.51%)
—
68.90
FCF per share¥
112.21
128.69
141.75
164.51
159.63
171.57
191.77
226.44
253.15
87.06
79.62
9.00%
9.58%
—
78.20
Dividend per sh¥
110.48
125.17
134.02
129.09
118.80
108.30
107.04
96.80
91.37
60.66
25.48
(6.68%)
0.45%
—
9.70
Div yield (avg)%
29.28
26.28
24.30
24.11
24.07
21.55
21.46
22.60
25.16
28.12
19.67
22.60
24.21
8
22.33
Payout ratio%
2.49
3.67
0.78
0.40
3.06
4.05
1.57
2.43
2.76
22.00
11.84
2.76
2.58
57
5.858
Shares (diluted)M
6.905
7.493
6.943
6.302
6.611
7.194
6.670
7.106
7.567
5.800
5.892
3.73%
2.30%
8
7.49
Buyback yield%
20.94
22.92
23.13
23.48
21.00
19.96
19.80
22.47
21.83
9.87
28.83
21.00
21.41
33
1.165
D/E ratiox
1.663
1.637
1.845
1.935
2.080
2.309
2.558
2.894
3.290
0.356
0.373
2.558
2.008
22
0.744
Enterprise value¥B
2.366
2.557
2.447
2.490
2.385
2.412
2.345
2.403
2.452
0.591
1.125
(0.31%)
1.38%
71
0.469
LT debt¥B
0.848
0.935
1.014
1.069
1.100
1.140
1.241
1.192
1.094
0.200
1.130
0.47%
3.30%
47
Revenue
¥1.089B
7.25%
1.00×
Cost of revenue
¥762.1M
7.25%
1.00×
Operating expenses
¥228.4M
7.87%
1.06×
Goodwill & intangibles
18.38%
Spread over hurdle
(6.53%)