0.453
Revenue¥B
0.478
0.517
0.559
0.606
0.667
0.718
0.779
0.860
0.945
1.007
0.504
8.59%
8.35%
70
9.40
Revenue growth%
22.34
22.70
19.84
21.82
19.46
17.64
18.98
17.26
14.32
16.67
2.83
17.26
19.22
18
27.23
Gross margin%
18.72
21.53
22.98
22.59
20.23
21.03
21.72
24.65
23.63
23.97
19.31
23.63
22.15
59
27.52
Operating margin%
5.29
4.61
1.88
1.68
0.40
0.40
2.08
3.05
4.60
4.38
5.88
3.05
2.57
39
5.35
Net margin%
22.41
20.76
23.70
21.28
22.36
21.03
22.99
20.83
19.56
20.81
11.95
20.83
21.16
78
15.49
P/E ratio (avg)x
7.520
7.686
8.635
8.185
9.148
8.747
9.265
10.12
10.65
10.30
6.995
10.12
8.947
35
16.31
EV/EBITx
33.07
29.13
25.77
27.08
27.73
28.81
29.83
30.47
30.65
29.85
36.69
29.85
29.48
32
23.28
FCF yield (avg)%
21.59
23.88
25.28
28.10
28.79
29.20
30.75
28.64
26.72
26.11
15.40
28.64
27.41
35
27.28
FCF margin%
8.22
10.48
12.68
10.12
11.59
13.96
15.70
13.36
12.47
13.15
23.79
13.36
12.58
84
1.443
FCF / Net incomex
1.851
1.905
1.938
1.923
1.781
1.944
2.181
2.209
2.298
2.161
0.552
2.181
1.941
5
28.67
ROIC%
24.94
27.79
29.78
28.44
27.82
29.49
31.88
32.27
35.21
35.64
16.25
32.27
29.64
70
10.45
Return on equity%
9.11
7.80
7.18
5.02
7.57
10.11
9.92
10.43
9.13
8.99
21.87
9.92
9.05
6
14.03
Return on assets%
9.61
11.44
13.54
12.41
12.15
13.01
14.49
15.12
13.61
14.41
15.85
14.41
13.27
53
75.66
EPS¥
118.78
121.12
111.27
103.20
94.73
99.79
108.69
105.31
105.35
114.89
81.22
3.93%
0.09%
—
7.67
EPS growth%
13.13
12.41
10.56
7.58
9.29
9.70
9.10
10.00
8.43
10.65
22.19
9.70
9.85
45
96.38
Bookvalue per sh¥
21.76
21.29
20.71
18.72
16.39
16.34
17.10
15.61
15.58
13.57
67.89
(3.70%)
(4.62%)
—
55.10
FCF per share¥
132.88
131.31
148.09
168.94
169.99
161.19
161.40
162.13
176.90
186.56
17.67
1.88%
3.91%
—
105.06
Dividend per sh¥
39.08
37.41
38.92
33.91
31.63
34.08
29.66
26.42
23.10
23.42
89.20
(5.83%)
(4.97%)
—
3.59
Div yield (avg)%
24.95
23.55
23.85
21.03
19.41
22.39
20.09
20.68
18.28
18.47
12.34
20.09
20.85
84
29.82
Payout ratio%
5.58
8.43
11.39
11.42
11.02
10.18
11.69
14.61
16.13
18.01
22.43
14.61
11.40
14
6.519
Shares (diluted)M
6.677
7.427
8.088
7.844
8.719
8.749
9.224
9.023
9.021
9.428
6.591
1.58%
3.37%
59
21.15
Buyback yield%
19.60
19.08
17.55
19.91
20.06
21.78
23.52
21.70
21.48
21.51
6.50
21.70
20.77
40
1.684
D/E ratiox
0.578
0.630
0.604
0.620
0.649
0.611
0.598
0.585
0.585
0.596
1.489
0.596
0.601
76
0.331
Enterprise value¥B
0.775
0.849
0.932
0.849
0.894
0.841
0.881
0.798
0.768
0.702
1.093
(4.73%)
(1.20%)
61
893.9
LT debt¥M
300.8
257.3
267.5
265.5
281.0
276.2
296.6
282.4
262.5
246.6
770.4
(2.58%)
(2.18%)
20
Revenue
¥1.007B
8.35%
1.00×
Cost of revenue
¥611.7M
8.60%
1.02×
Operating expenses
¥239.8M
7.86%
0.96×
Goodwill & intangibles
19.10%
Spread over hurdle
(0.41%)