0.303
Revenue¥B
0.585
0.651
0.723
0.805
0.886
0.952
1.060
1.176
1.287
1.429
0.339
10.03%
10.25%
20
9.11
Revenue growth%
17.13
19.47
16.62
13.83
13.66
13.48
12.67
12.20
10.68
9.41
25.73
12.20
13.57
71
8.25
Gross margin%
17.99
16.99
17.48
19.29
16.40
13.73
11.87
11.95
14.71
11.95
7.87
11.95
15.55
59
20.63
Operating margin%
28.46
27.38
25.20
26.06
27.31
28.20
29.85
31.40
32.22
34.82
24.75
31.40
28.33
43
15.52
Net margin%
8.34
9.78
11.59
11.36
9.46
9.95
10.15
8.06
6.93
4.62
24.91
8.06
9.62
86
18.97
P/E ratio (avg)x
21.41
20.77
19.55
18.66
20.66
22.77
23.70
25.03
25.57
23.65
29.66
23.70
22.09
40
20.64
EV/EBITx
13.35
15.76
16.55
17.99
19.65
19.91
23.55
23.18
25.17
28.42
22.20
23.55
19.78
6
23.97
FCF yield (avg)%
7.01
4.72
3.08
0.40
0.73
0.40
1.87
0.40
3.07
0.66
21.40
0.66
1.30
84
12.32
FCF margin%
34.90
32.26
33.84
36.62
34.98
35.65
37.41
39.18
39.47
42.35
2.26
39.18
36.14
78
1.652
FCF / Net incomex
1.844
1.730
1.955
2.153
1.981
2.068
1.975
1.938
2.028
1.913
1.169
1.975
1.965
18
28.83
ROIC%
21.29
22.83
23.59
21.31
22.07
24.86
23.93
26.54
25.98
25.75
6.87
25.75
23.76
39
21.17
Return on equity%
16.28
17.66
20.54
22.74
24.54
25.74
24.29
26.47
26.82
28.86
8.79
26.47
24.41
37
7.07
Return on assets%
18.49
16.00
13.93
14.24
11.35
8.40
10.89
13.73
10.87
8.88
10.44
10.87
12.54
35
1.53
EPS¥
0.87
0.93
0.83
0.84
0.91
0.86
0.78
0.83
0.82
0.84
1.64
(1.49%)
(0.77%)
—
22.61
EPS growth%
13.22
11.47
10.39
9.06
6.51
4.79
5.96
6.53
3.96
2.82
14.18
4.79
6.52
51
1.37
Bookvalue per sh¥
1.80
1.63
1.71
1.56
1.51
1.36
1.31
1.28
1.22
1.18
1.21
(4.78%)
(3.46%)
—
0.52
FCF per share¥
1.70
1.65
1.54
1.50
1.46
1.47
1.54
1.48
1.66
1.59
1.01
1.72%
(0.21%)
—
0.42
Dividend per sh¥
1.50
1.61
1.65
1.93
2.20
2.37
2.60
3.05
3.43
3.53
0.43
9.95%
8.72%
—
12.11
Div yield (avg)%
15.69
16.80
15.51
16.73
14.58
15.18
13.70
13.82
16.23
16.22
22.42
15.18
15.60
50
12.80
Payout ratio%
36.31
37.66
37.67
40.45
38.09
37.96
39.20
36.57
37.87
39.14
11.15
37.96
37.91
67
0.396
Shares (diluted)B
0.636
0.725
0.838
0.898
0.967
1.020
1.075
1.155
1.224
1.289
0.396
5.91%
7.52%
46
21.52
Buyback yield%
20.74
18.10
18.16
17.32
15.37
13.30
12.64
13.78
16.26
19.23
5.05
13.78
16.79
31
1.414
D/E ratiox
0.785
0.770
0.782
0.814
0.852
0.888
0.926
0.957
0.911
0.820
0.248
0.911
0.836
73
1,149
Enterprise value¥M
551.7
551.8
521.2
524.1
549.4
530.1
467.0
466.0
513.5
545.3
332.2
(0.15%)
(0.50%)
71
0.971
LT debt¥B
1.383
1.379
1.545
1.694
1.745
2.050
1.981
2.029
1.956
2.080
0.235
3.58%
4.80%
77
Revenue
¥1.429B
10.25%
1.00×
Cost of revenue
¥824.3M
10.17%
0.99×
Operating expenses
¥183.3M
10.54%
1.03×
Cash and investments
18.74%
Goodwill & intangibles
18.57%
Spread over hurdle
15.87%