0.930
Revenue¥B
1.704
1.847
1.961
2.082
2.193
2.323
2.446
2.615
2.763
2.935
0.954
6.00%
6.51%
35
7.50
Revenue growth%
19.15
21.01
22.24
20.28
19.95
19.45
18.39
15.87
16.14
14.87
2.38
16.14
19.30
92
4.11
Gross margin%
5.78
3.94
2.77
4.37
3.30
3.81
1.53
1.37
0.74
0.40
28.04
1.37
3.03
43
24.62
Operating margin%
4.07
6.13
8.87
6.87
5.64
4.11
3.61
6.02
4.69
5.78
2.98
4.69
5.71
60
7.16
Net margin%
1.84
0.40
0.40
2.42
5.28
4.22
3.71
2.27
3.80
5.70
16.93
3.80
3.07
53
14.10
P/E ratio (avg)x
11.94
12.56
14.11
13.73
13.84
13.86
16.57
17.06
20.39
19.92
22.86
17.06
13.99
46
14.50
EV/EBITx
15.14
17.74
19.82
19.67
21.69
23.11
25.34
24.32
27.65
31.78
22.62
25.34
22.40
73
23.98
FCF yield (avg)%
14.68
12.08
13.30
12.73
9.91
7.84
6.70
6.98
9.10
9.17
21.65
7.84
9.54
50
19.22
FCF margin%
10.83
10.61
10.88
8.19
10.28
7.84
7.19
6.36
4.39
1.93
20.46
6.36
8.01
88
0.483
FCF / Net incomex
1.675
1.827
2.004
1.873
1.864
1.727
1.603
1.465
1.577
1.752
1.451
1.603
1.739
77
20.75
ROIC%
1.91
0.40
0.40
0.69
0.40
0.40
3.30
0.40
0.40
0.40
23.24
0.40
0.40
63
11.83
Return on equity%
16.15
18.97
20.63
19.40
17.70
17.93
19.29
18.30
19.78
19.26
11.85
19.26
19.12
91
11.40
Return on assets%
18.80
18.65
20.02
22.74
20.44
18.14
18.01
20.61
21.32
23.65
2.20
20.61
20.23
84
106.45
EPS¥
57.37
58.87
61.55
56.59
62.06
63.30
61.69
64.14
64.75
64.73
113.41
0.85%
0.09%
—
28.61
EPS growth%
10.76
12.45
15.31
17.77
18.34
20.84
18.35
18.53
15.58
16.80
17.30
18.35
17.29
72
129.59
Bookvalue per sh¥
38.26
36.13
33.98
32.13
32.70
33.84
32.63
34.66
36.20
38.32
122.02
3.22%
0.33%
—
132.52
FCF per share¥
110.30
105.41
113.45
123.00
133.38
124.26
131.11
131.66
133.96
139.09
72.43
0.84%
1.22%
—
94.42
Dividend per sh¥
80.42
71.20
78.94
74.54
67.80
60.45
63.17
60.51
58.61
62.65
40.88
(1.57%)
(3.47%)
—
7.63
Div yield (avg)%
25.98
26.41
28.79
27.81
25.08
22.59
21.74
20.17
17.93
16.61
16.32
20.17
23.83
10
17.74
Payout ratio%
12.34
14.81
16.92
16.86
14.02
15.97
18.57
18.82
16.29
17.29
13.71
17.29
16.58
5
9.710
Shares (diluted)M
13.38
12.94
14.65
15.45
16.67
18.31
19.39
22.27
26.62
26.82
9.729
9.98%
8.30%
30
15.12
Buyback yield%
25.91
27.42
27.26
27.19
27.56
24.67
27.34
25.22
26.12
27.56
6.96
26.12
27.23
64
1.714
D/E ratiox
1.483
1.548
1.688
1.656
1.567
1.532
1.734
1.915
2.119
1.993
1.755
1.915
1.672
32
0.110
Enterprise value¥B
1.906
1.855
1.782
1.666
1.690
1.755
1.747
1.727
1.698
1.938
1.654
2.78%
(0.45%)
81
2.161
LT debt¥B
0.175
0.170
0.163
0.146
0.144
0.144
0.143
0.146
0.141
0.123
2.297
(3.12%)
(2.57%)
28
Revenue
¥2.935B
6.51%
1.00×
Cost of revenue
¥1.721B
6.37%
0.99×
Operating expenses
¥534.7M
6.97%
1.04×
Goodwill & intangibles
18.78%
Spread over hurdle
54.73%