0.120
Revenue¥B
0.514
0.564
0.594
0.629
0.680
0.748
0.792
0.859
0.930
1.019
0.132
8.43%
7.65%
87
17.29
Revenue growth%
25.36
25.02
22.58
23.72
23.14
20.59
20.19
18.64
21.32
21.67
7.94
20.59
22.13
94
17.71
Gross margin%
5.67
6.17
6.38
3.93
1.59
4.55
5.78
3.60
2.78
2.97
6.10
3.60
4.24
35
12.97
Operating margin%
23.16
25.15
25.79
26.79
29.24
27.90
27.29
24.60
24.12
21.84
16.37
24.60
25.47
41
14.79
Net margin%
6.21
3.87
2.45
4.13
4.64
2.17
1.25
3.70
1.73
0.40
17.78
1.73
3.08
31
34.68
P/E ratio (avg)x
7.603
6.970
7.273
7.106
7.284
7.230
7.756
8.021
7.802
7.700
12.92
7.756
7.444
72
30.83
EV/EBITx
13.24
14.58
14.96
16.63
16.40
17.72
19.83
18.78
17.39
16.86
8.163
17.72
16.74
79
17.14
FCF yield (avg)%
24.17
26.98
25.88
26.95
25.72
23.98
26.52
25.99
27.20
26.88
4.59
26.52
26.25
16
15.59
FCF margin%
17.95
15.16
15.21
14.53
11.97
13.27
14.85
16.84
17.10
15.01
2.89
15.01
15.09
83
0.623
FCF / Net incomex
1.400
1.318
1.437
1.419
1.412
1.435
1.429
1.266
1.260
1.123
1.396
1.266
1.406
55
10.02
ROIC%
24.68
24.64
23.15
20.57
20.04
21.31
23.11
24.42
27.31
28.35
15.12
24.42
23.79
50
18.27
Return on equity%
17.99
19.14
19.08
21.06
20.68
20.56
22.38
20.40
20.95
23.33
11.19
20.95
20.62
80
7.66
Return on assets%
9.35
12.12
14.68
12.01
9.63
8.98
9.79
8.59
8.30
5.59
18.78
8.59
9.49
53
163.63
EPS¥
147.74
129.27
115.30
115.89
123.17
115.46
102.91
109.75
108.54
105.79
167.89
(3.00%)
(2.38%)
—
5.00
EPS growth%
0.40
2.96
3.46
2.38
1.09
2.92
3.43
4.31
4.07
6.37
6.42
4.07
3.19
10
362.90
Bookvalue per sh¥
555.26
577.08
623.46
609.94
723.89
787.96
919.33
1,032
1,205
1,397
126.07
14.05%
11.21%
—
300.88
FCF per share¥
501.67
532.18
522.53
541.22
535.03
501.78
489.30
500.39
515.58
543.50
108.59
0.31%
2.30%
—
323.26
Dividend per sh¥
236.38
252.64
268.08
271.35
312.20
347.26
346.73
356.06
358.64
415.33
95.37
5.87%
6.65%
—
27.54
Div yield (avg)%
9.27
9.72
9.71
11.97
9.13
7.20
9.26
10.54
7.95
6.30
24.04
7.95
9.26
63
7.28
Payout ratio%
7.67
4.86
7.13
4.26
6.34
4.47
5.42
7.43
5.40
4.98
28.86
5.40
5.41
35
1.331
Shares (diluted)M
1.382
1.265
1.284
1.303
1.239
1.335
1.438
1.586
1.613
1.498
1.331
3.88%
(0.15%)
6
13.66
Buyback yield%
28.42
27.58
29.68
29.62
26.69
26.55
25.89
23.78
24.85
25.16
24.75
25.16
26.62
7
1.118
D/E ratiox
1.474
1.436
1.638
1.864
2.160
2.359
2.682
2.815
2.733
2.693
0.489
2.693
2.260
41
54.02
Enterprise value¥M
246.3
251.9
274.2
311.4
349.3
372.3
369.3
371.3
353.1
384.3
407.4
1.93%
5.98%
14
581.9
LT debt¥M
357.1
379.2
411.3
399.1
410.6
423.2
432.0
486.1
514.5
584.9
647.9
7.33%
5.61%
73
Revenue
¥1.019B
7.65%
1.00×
Cost of revenue
¥678.5M
7.80%
1.01×
Operating expenses
¥181.6M
6.71%
0.92×
Goodwill & intangibles
16.09%
Spread over hurdle
11.54%