97.43
Revenue¥B
230.1
243.3
254.9
270.9
281.0
294.2
313.6
329.8
354.2
373.1
106.9
5.84%
5.41%
10
18.75
Revenue growth%
19.66
20.30
19.97
19.86
21.49
20.31
21.86
24.69
22.97
21.90
6.46
21.90
20.90
28
21.57
Gross margin%
2.21
0.40
2.05
3.08
5.15
2.39
1.18
0.40
0.40
0.40
23.11
0.40
1.62
45
19.62
Operating margin%
7.72
7.79
9.83
8.96
10.64
9.78
7.80
10.08
12.36
9.68
6.90
9.78
9.73
75
9.33
Net margin%
0.62
0.55
0.40
0.40
0.40
2.81
2.62
1.16
0.59
3.22
22.32
2.62
0.61
92
19.53
P/E ratio (avg)x
31.67
34.46
37.19
40.67
44.09
51.39
50.47
54.17
52.64
56.27
23.47
52.64
47.28
76
32.00
EV/EBITx
51.69
53.72
53.58
60.31
64.48
74.47
79.41
86.28
88.33
99.11
19.07
86.28
69.47
17
5.94
FCF yield (avg)%
31.04
29.57
30.74
33.54
33.91
31.99
33.22
30.61
28.23
28.05
6.33
30.61
30.89
85
13.71
FCF margin%
14.88
13.05
12.00
12.26
13.72
12.35
10.41
8.02
7.34
5.17
11.59
8.02
12.13
36
1.706
FCF / Net incomex
0.324
0.300
0.267
0.290
0.296
0.252
0.268
0.285
0.247
0.239
1.283
0.252
0.277
20
9.65
ROIC%
19.00
16.87
18.16
17.63
17.26
17.19
17.35
18.15
21.08
19.14
14.47
18.15
17.89
65
10.47
Return on equity%
24.76
26.81
24.19
23.24
25.45
22.66
20.79
23.63
22.91
21.65
21.47
22.66
23.44
89
14.36
Return on assets%
17.39
15.54
17.64
18.32
15.62
16.59
18.54
19.83
17.57
20.11
5.36
18.54
17.60
69
119.85
EPS¥
30.75
33.22
30.85
28.91
31.07
32.38
34.28
35.54
33.87
31.84
126.42
0.49%
(0.22%)
—
16.81
EPS growth%
22.97
24.52
25.57
27.97
30.61
30.90
28.45
26.63
26.40
29.08
20.58
28.45
27.30
64
91.13
Bookvalue per sh¥
74.74
85.00
81.68
95.96
103.45
119.51
132.07
154.76
162.51
180.37
159.57
11.76%
10.77%
—
61.24
FCF per share¥
161.91
144.12
157.42
168.81
179.13
166.79
153.05
166.37
172.82
163.79
167.56
(1.78%)
0.25%
—
97.27
Dividend per sh¥
220.72
229.22
266.22
320.50
354.44
382.04
399.27
392.01
383.14
407.59
174.14
2.83%
8.29%
—
11.70
Div yield (avg)%
3.69
3.14
0.82
0.40
0.40
2.57
2.44
5.30
3.77
2.68
27.77
2.68
2.63
38
16.86
Payout ratio%
9.57
10.78
11.92
12.73
11.31
9.84
7.26
5.52
6.84
8.08
16.81
7.26
9.71
6
0.450
Shares (diluted)B
0.656
0.694
0.824
0.904
1.054
1.037
1.208
1.319
1.397
1.500
0.459
7.32%
9.96%
30
21.76
Buyback yield%
16.15
18.49
15.99
17.29
20.23
18.41
19.27
18.81
19.85
22.53
14.44
19.27
18.65
13
1.575
D/E ratiox
1.572
1.633
1.604
1.709
1.732
1.846
2.096
2.392
2.596
2.824
0.996
2.392
1.789
15
137.1
Enterprise value¥B
220.0
230.1
244.8
249.6
289.1
329.6
350.7
362.0
418.5
475.9
324.2
10.49%
9.45%
65
33.13
LT debt¥B
376.0
374.1
375.3
410.1
409.4
472.2
540.8
591.8
690.7
759.2
40.20
13.15%
7.20%
49
Revenue
¥373.1B
5.41%
1.00×
Cost of revenue
¥244.8B
5.61%
1.02×
Operating expenses
¥43.54B
5.63%
1.02×
Goodwill & intangibles
15.04%
Spread over hurdle
13.42%