0.090
Revenue¥B
1.086
1.091
1.117
1.125
1.102
1.123
1.106
1.108
1.114
1.098
0.097
(0.07%)
—
47
6.97
Revenue growth%
20.66
22.86
20.09
20.66
18.16
19.13
21.72
21.13
22.10
20.01
6.80
21.13
20.66
58
17.56
Gross margin%
16.88
18.66
21.12
22.57
21.57
22.46
21.69
21.16
22.78
24.81
21.51
22.46
21.63
76
26.83
Operating margin%
14.96
13.48
15.00
12.50
14.97
16.82
18.95
19.76
20.85
22.08
11.81
19.76
15.91
27
29.39
Net margin%
16.54
17.30
16.99
15.68
17.76
19.24
18.82
20.41
18.75
16.13
25.57
18.82
17.53
17
26.47
P/E ratio (avg)x
7.487
6.648
6.194
6.710
6.600
6.685
5.856
5.394
5.435
5.805
25.71
5.805
6.397
12
10.68
EV/EBITx
46.80
49.02
48.92
56.79
64.98
70.41
75.95
87.85
84.59
99.36
20.54
84.59
67.70
88
21.33
FCF yield (avg)%
8.82
11.58
13.47
13.93
11.29
11.38
12.03
12.61
9.65
8.73
15.70
11.38
11.48
68
22.33
FCF margin%
4.38
5.51
4.93
3.23
4.57
2.71
5.22
3.95
5.31
6.35
4.53
5.22
4.75
94
1.506
FCF / Net incomex
1.163
1.101
1.168
1.148
1.149
1.188
1.150
1.165
1.120
1.167
0.134
1.165
1.157
29
13.80
ROIC%
28.10
25.66
27.26
28.01
27.84
26.11
28.52
26.98
26.33
24.77
20.54
26.33
27.12
12
26.52
Return on equity%
12.83
13.20
12.92
11.32
8.56
6.91
4.41
5.67
7.29
6.39
16.43
6.39
7.93
21
12.05
Return on assets%
9.93
8.77
11.66
13.57
10.90
8.65
9.88
7.32
9.71
12.60
17.68
9.71
9.90
46
26.43
EPS¥
16.49
15.28
14.92
13.13
12.24
12.63
12.26
12.79
14.03
12.39
29.42
0.24%
(2.40%)
—
28.41
EPS growth%
24.86
23.46
22.74
24.14
26.78
28.76
31.53
31.39
32.67
30.55
20.55
31.39
27.77
17
18.54
Bookvalue per sh¥
8.99
9.39
10.42
10.02
9.49
10.33
10.09
9.57
10.92
10.59
21.20
2.20%
2.26%
—
26.02
FCF per share¥
15.43
15.25
14.66
13.15
11.71
10.52
10.79
11.38
12.17
13.26
22.36
2.52%
(2.87%)
—
12.66
Dividend per sh¥
25.75
25.30
24.93
28.19
31.40
30.42
35.86
35.98
40.20
38.46
4.49
4.14%
3.85%
—
22.12
Div yield (avg)%
17.30
16.57
14.19
12.80
15.25
14.00
15.76
15.53
13.36
15.10
4.90
15.10
15.18
89
23.42
Payout ratio%
19.16
21.45
18.45
18.19
17.02
16.70
19.00
17.53
17.63
16.55
6.56
17.53
17.91
16
28.05
Shares (diluted)M
37.15
39.43
40.30
46.37
45.68
50.00
53.23
54.79
62.48
60.88
27.42
5.91%
5.69%
20
28.75
Buyback yield%
5.28
6.73
7.76
8.55
10.34
12.60
11.76
10.25
10.95
9.13
27.36
10.95
9.69
9
1.247
D/E ratiox
0.301
0.312
0.312
0.344
0.404
0.434
0.490
0.552
0.666
0.755
1.671
0.552
0.419
17
1.089
Enterprise value¥B
0.952
0.954
0.967
1.059
1.193
1.354
1.518
1.580
1.715
1.933
0.632
10.14%
8.33%
12
1.049
LT debt¥B
1.891
1.835
1.761
1.733
1.997
2.322
2.335
2.699
3.117
3.220
0.395
10.03%
5.93%
40
Cost of revenue
¥621.1M
(0.31%)
0.97×
Operating expenses
¥243.6M
0.16%
1.02×
Goodwill & intangibles
14.69%
Spread over hurdle
21.41%