1.039
Revenue¥B
0.809
0.879
0.956
1.017
1.075
1.153
1.221
1.317
1.401
1.502
1.062
6.92%
7.07%
78
24.91
Revenue growth%
2.09
0.40
0.40
1.16
0.40
1.04
0.40
0.40
1.03
3.28
9.33
1.03
0.71
50
10.71
Gross margin%
20.00
20.80
19.87
16.90
15.73
17.22
17.42
20.17
19.83
17.35
4.63
17.42
18.62
36
5.53
Operating margin%
25.19
24.07
26.78
26.23
24.97
26.40
26.52
25.39
24.09
24.34
26.96
25.39
25.29
45
26.34
Net margin%
2.45
0.40
2.77
3.64
4.68
2.23
3.88
4.36
6.73
7.52
5.83
4.36
3.76
76
35.10
P/E ratio (avg)x
16.42
17.84
16.46
15.06
13.38
13.24
13.99
12.67
11.64
11.69
37.07
12.67
13.69
23
8.074
EV/EBITx
47.53
53.57
60.76
63.33
73.29
86.11
93.29
91.70
103.0
115.1
35.44
93.29
79.70
93
6.82
FCF yield (avg)%
11.29
13.52
11.99
13.63
13.11
15.37
16.64
17.54
16.19
13.63
27.01
16.19
13.63
88
17.35
FCF margin%
12.06
9.29
8.07
6.03
8.48
5.98
3.67
5.88
2.93
0.42
29.91
3.67
6.01
83
1.711
FCF / Net incomex
0.130
0.122
0.119
0.121
0.137
0.149
0.164
0.151
0.149
0.138
0.510
0.149
0.137
55
21.24
ROIC%
27.27
27.93
25.65
25.65
26.84
27.87
29.21
28.53
27.99
30.13
4.40
28.53
27.90
30
7.73
Return on equity%
17.83
19.18
18.91
16.28
14.51
16.10
17.09
16.16
15.24
16.75
15.33
16.16
16.51
56
18.60
Return on assets%
21.56
22.31
23.56
24.22
26.59
28.64
28.23
30.40
30.54
30.42
28.85
30.40
27.41
25
7.33
EPS¥
15.97
15.45
14.57
14.21
15.33
17.24
18.44
20.90
23.17
24.77
7.97
10.07%
5.53%
—
29.57
EPS growth%
25.50
26.88
28.87
31.02
31.73
33.69
32.87
30.76
29.19
28.57
16.72
30.76
29.97
72
11.24
Bookvalue per sh¥
26.21
30.55
29.64
27.94
28.40
32.87
35.42
39.02
39.70
44.27
27.15
9.28%
5.84%
—
26.48
FCF per share¥
30.66
30.42
33.73
34.98
40.07
46.53
53.83
64.18
68.63
79.67
23.67
14.73%
10.58%
—
8.30
Dividend per sh¥
29.87
31.66
34.27
36.45
41.95
43.33
45.30
47.28
46.82
54.40
5.07
5.33%
7.96%
—
16.26
Div yield (avg)%
2.56
4.12
6.13
8.02
10.19
8.29
10.86
10.40
8.41
9.67
6.07
9.67
8.35
18
18.23
Payout ratio%
7.49
4.94
3.91
6.79
7.38
5.59
3.49
0.63
0.40
2.67
7.76
2.67
4.42
26
18.53
Shares (diluted)M
18.17
17.83
17.54
20.09
21.50
24.60
23.93
24.77
23.72
22.42
18.31
0.84%
2.29%
43
29.35
Buyback yield%
15.63
15.60
15.76
17.37
15.18
14.38
16.45
14.85
16.52
17.98
11.58
16.45
15.70
88
1.233
D/E ratiox
0.114
0.098
0.098
0.100
0.106
0.098
0.091
0.081
0.072
0.075
0.896
0.081
0.098
27
0.843
Enterprise value¥B
1.159
1.266
1.441
1.423
1.619
1.796
1.764
1.900
2.069
1.986
0.448
4.17%
5.73%
53
123.2
LT debt¥M
460.7
522.8
487.7
512.9
542.4
602.0
667.8
747.0
706.0
762.0
508.0
7.04%
4.31%
9
Revenue
¥1.502B
7.07%
1.00×
Cost of revenue
¥877.4M
7.54%
1.05×
Operating expenses
¥179.3M
5.83%
0.89×
Goodwill & intangibles
18.12%
Return on capital
116.04%
Spread over hurdle
112.05%