0.998
Revenue¥B
0.635
0.683
0.707
0.745
0.792
0.825
0.875
0.906
0.941
1.012
1.081
5.02%
5.29%
15
16.96
Revenue growth%
13.41
11.25
9.83
8.24
7.90
7.88
6.65
7.20
6.12
7.40
21.76
7.20
7.89
83
2.11
Gross margin%
33.58
30.68
31.71
32.60
35.08
32.08
34.17
32.59
31.05
33.32
5.09
32.59
32.59
34
7.35
Operating margin%
7.86
5.00
5.55
4.64
4.47
7.19
5.56
4.08
6.36
5.04
25.45
5.56
5.29
83
7.69
Net margin%
14.78
13.94
11.15
11.38
13.71
11.24
8.94
10.37
11.69
13.79
16.80
11.24
11.54
7
30.88
P/E ratio (avg)x
52.49
59.54
66.27
67.32
77.67
81.66
91.78
95.04
108.1
119.1
12.32
95.04
79.66
19
32.91
EV/EBITx
31.65
30.96
29.51
28.75
24.73
23.58
20.60
19.41
17.20
18.32
18.19
19.41
24.16
27
9.30
FCF yield (avg)%
19.93
20.45
19.39
21.10
18.18
18.74
21.73
19.79
22.43
20.05
6.66
20.05
19.99
84
2.55
FCF margin%
5.72
4.00
3.97
1.67
3.54
5.73
8.22
10.44
7.66
8.94
20.29
8.22
5.72
55
1.542
FCF / Net incomex
0.940
0.841
0.768
0.675
0.598
0.556
0.562
0.492
0.438
0.381
0.180
0.492
0.580
21
18.82
ROIC%
25.78
26.93
28.44
27.00
26.35
28.20
30.47
29.47
30.43
30.46
6.74
30.43
28.32
22
8.29
Return on equity%
32.09
32.11
30.88
32.14
34.39
35.45
38.34
36.88
36.85
34.73
28.10
36.85
34.56
89
6.85
Return on assets%
16.52
16.77
15.47
15.24
18.05
18.59
17.39
15.69
14.25
15.32
17.61
15.69
16.10
71
13.35
EPS¥
25.85
29.13
29.79
28.89
30.41
29.13
30.78
29.22
28.96
33.17
14.04
1.76%
2.08%
—
26.49
EPS growth%
28.11
28.16
28.91
29.65
27.53
25.74
26.55
28.77
30.16
30.59
14.04
28.77
28.46
25
24.49
Bookvalue per sh¥
58.82
68.52
70.60
76.91
87.20
97.71
96.07
93.10
104.39
114.80
51.62
5.65%
8.32%
—
51.73
FCF per share¥
30.75
26.99
24.38
25.43
25.20
27.14
24.39
25.39
24.10
20.45
34.25
(4.09%)
(3.27%)
—
47.68
Dividend per sh¥
24.38
22.18
24.88
24.77
23.72
25.36
23.36
24.60
26.44
26.77
32.52
2.45%
0.90%
—
23.53
Div yield (avg)%
11.22
12.75
13.51
13.22
12.02
12.49
12.94
13.97
13.53
13.28
2.90
13.28
13.08
6
17.44
Payout ratio%
15.12
12.14
9.68
12.36
13.99
13.53
15.07
12.37
11.29
11.51
4.06
12.37
12.37
87
6.231
Shares (diluted)M
5.636
5.773
6.186
6.684
7.303
7.934
7.999
7.500
6.637
6.731
6.286
(1.62%)
0.64%
35
17.94
Buyback yield%
34.13
36.52
39.24
41.59
43.62
45.37
44.87
42.41
39.73
39.60
4.80
42.41
40.66
17
0.797
D/E ratiox
0.600
0.609
0.653
0.743
0.713
0.661
0.713
0.656
0.732
0.691
1.545
0.691
0.676
85
0.482
Enterprise value¥B
0.729
0.810
0.810
0.810
0.860
0.996
1.080
1.038
1.081
1.066
0.898
4.40%
4.69%
27
0.495
LT debt¥B
1.169
1.088
1.189
1.150
1.087
1.070
1.159
1.125
1.123
1.226
0.375
2.43%
1.85%
91
Revenue
¥1.012B
5.29%
1.00×
Cost of revenue
¥596.8M
5.61%
1.03×
Operating expenses
¥178.6M
4.38%
0.92×
Goodwill & intangibles
17.03%
Spread over hurdle
48.65%