0.799
Revenue¥B
1.053
1.069
1.098
1.152
1.162
1.179
1.191
1.203
1.212
1.219
0.821
0.97%
1.52%
30
10.96
Revenue growth%
17.30
20.19
22.47
20.62
18.99
21.35
22.25
20.07
17.76
17.42
23.06
20.07
20.13
36
9.17
Gross margin%
9.37
8.65
5.99
5.58
6.10
6.93
9.06
11.04
13.07
10.96
25.92
10.96
8.86
32
6.42
Operating margin%
15.37
18.36
18.51
18.78
20.63
21.09
23.15
21.92
22.43
19.55
22.85
21.92
20.09
94
27.34
Net margin%
23.06
20.17
19.39
16.87
18.37
19.59
21.54
23.57
22.61
23.05
25.86
22.61
20.86
49
8.246
P/E ratio (avg)x
18.97
18.09
16.09
15.36
13.60
13.43
12.84
12.58
12.35
12.66
15.76
12.66
13.52
58
28.20
EV/EBITx
9.660
10.16
8.964
8.350
8.148
8.503
9.030
8.380
7.839
8.376
33.45
8.380
8.442
41
29.48
FCF yield (avg)%
25.45
26.26
28.64
30.54
27.98
28.47
29.21
28.99
30.03
29.09
29.15
29.09
28.82
67
26.10
FCF margin%
5.36
4.50
7.34
7.69
7.53
8.17
6.14
5.68
7.27
7.20
23.62
7.20
7.23
13
1.740
FCF / Net incomex
0.338
0.363
0.377
0.361
0.346
0.313
0.293
0.304
0.310
0.279
1.595
0.304
0.326
71
29.80
ROIC%
16.42
17.32
16.42
16.30
17.71
15.87
16.25
14.48
17.20
15.37
2.10
15.87
16.36
13
22.91
Return on equity%
23.72
26.65
24.21
21.95
24.34
26.72
24.96
25.49
27.56
26.72
11.47
26.72
25.23
75
28.60
Return on assets%
19.16
16.24
18.33
19.67
21.76
21.14
20.20
22.77
20.73
22.61
27.38
21.14
20.47
85
42.87
EPS¥
54.24
51.94
52.13
51.72
48.92
49.60
43.83
45.45
42.96
39.93
45.77
(3.98%)
(2.09%)
—
6.33
EPS growth%
24.64
23.13
21.08
22.46
25.05
26.31
25.49
25.71
24.43
22.50
29.06
25.49
24.53
21
47.74
Bookvalue per sh¥
36.63
38.18
38.05
43.65
50.66
49.05
51.76
51.74
61.74
66.51
32.86
5.59%
5.76%
—
51.66
FCF per share¥
49.65
54.59
55.54
63.58
66.34
62.81
70.61
79.94
76.91
88.01
44.21
5.82%
5.44%
—
13.40
Dividend per sh¥
39.44
43.42
40.05
37.66
33.43
33.00
36.28
38.66
40.99
39.09
12.15
3.18%
(0.64%)
—
29.68
Div yield (avg)%
4.30
6.82
7.60
6.03
8.34
11.25
13.68
14.28
11.93
14.11
22.20
13.68
9.79
63
4.18
Payout ratio%
32.10
34.86
34.40
35.33
34.97
32.10
34.47
37.26
38.04
35.36
24.65
35.36
34.92
93
8.102
Shares (diluted)M
10.66
11.50
11.15
10.66
10.60
10.97
10.95
11.30
12.25
11.22
8.175
1.14%
0.27%
86
20.07
Buyback yield%
26.03
23.87
25.33
28.14
26.78
24.06
24.54
27.54
30.45
30.09
24.70
27.54
26.41
78
1.523
D/E ratiox
0.504
0.456
0.452
0.487
0.497
0.422
0.418
0.443
0.401
0.409
1.322
0.418
0.447
21
0.941
Enterprise value¥B
1.142
1.112
1.048
1.131
1.308
1.214
1.253
1.459
1.364
1.491
0.299
2.66%
4.07%
84
898.1
LT debt¥M
443.1
472.0
498.1
493.6
565.4
595.1
687.8
674.5
644.9
625.0
760.5
2.02%
3.06%
72
Revenue
¥1.219B
1.52%
1.00×
Cost of revenue
¥567.7M
1.28%
0.98×
Operating expenses
¥293.4M
1.77%
1.02×
Goodwill & intangibles
17.34%
Spread over hurdle
10.39%