0.603
Revenue¥B
0.681
0.717
0.779
0.842
0.918
0.965
1.023
1.121
1.186
1.271
0.670
6.72%
7.09%
51
24.23
Revenue growth%
25.81
25.47
24.55
21.89
21.49
23.29
25.72
23.89
24.14
22.09
12.72
23.89
24.02
79
9.41
Gross margin%
8.93
8.24
9.55
9.66
8.97
8.41
11.36
14.02
13.93
13.35
24.71
13.35
9.61
50
29.27
Operating margin%
15.32
13.37
14.91
12.47
10.07
10.19
8.49
6.75
6.90
7.00
23.25
7.00
10.13
9
18.03
Net margin%
15.63
14.67
16.25
14.22
16.12
13.83
15.39
14.49
16.45
19.07
20.25
15.39
15.51
67
37.36
P/E ratio (avg)x
34.35
38.08
42.33
41.67
41.38
43.55
47.13
50.33
48.40
49.32
19.76
48.40
42.94
90
17.30
EV/EBITx
27.56
24.17
25.66
22.61
19.95
18.72
17.20
15.49
17.16
18.96
29.93
17.20
19.45
75
24.46
FCF yield (avg)%
17.22
19.43
21.23
22.52
24.28
25.13
26.13
28.24
25.69
28.60
8.64
26.13
24.70
41
7.27
FCF margin%
3.79
4.67
2.51
0.99
2.82
4.86
5.13
3.94
2.76
3.93
28.97
3.94
3.86
35
0.234
FCF / Net incomex
0.484
0.483
0.455
0.469
0.432
0.381
0.407
0.453
0.456
0.462
0.198
0.453
0.455
87
28.93
ROIC%
3.85
3.77
2.00
4.18
1.83
0.40
2.74
2.64
0.40
0.40
3.90
0.40
2.32
16
2.53
Return on equity%
10.87
8.32
8.44
7.79
7.98
9.20
9.67
8.96
11.88
12.90
21.08
9.67
9.08
51
12.06
Return on assets%
14.68
11.92
11.30
10.61
11.04
12.26
11.11
12.74
12.88
10.48
3.78
12.26
11.61
84
0.67
EPS¥
0.74
0.77
0.81
0.84
0.88
0.89
1.05
1.18
1.35
1.47
0.72
10.82%
6.79%
—
15.90
EPS growth%
16.12
16.56
15.56
17.03
18.05
19.42
19.37
17.86
19.42
19.39
3.05
19.39
17.96
27
0.53
Bookvalue per sh¥
0.26
0.22
0.24
0.23
0.20
0.21
0.20
0.18
0.18
0.20
0.57
(0.11%)
(2.48%)
—
0.79
FCF per share¥
0.76
0.79
0.81
0.83
0.85
0.94
1.08
1.21
1.41
1.55
0.90
12.67%
8.34%
—
1.06
Dividend per sh¥
1.34
1.47
1.48
1.72
2.06
2.18
2.31
2.27
2.62
2.91
0.87
7.17%
9.40%
—
29.49
Div yield (avg)%
35.97
35.87
36.45
38.23
38.05
39.40
40.03
42.72
41.13
42.80
2.15
41.13
38.81
55
29.43
Payout ratio%
0.44
0.40
2.29
2.96
2.88
4.08
2.98
3.66
5.64
3.32
27.55
3.66
2.97
6
475.0
Shares (diluted)M
683.2
687.9
777.3
743.7
758.3
798.0
771.2
895.3
919.6
974.8
460.8
5.15%
4.72%
37
14.41
Buyback yield%
11.49
8.78
9.87
9.45
10.91
11.84
13.52
11.83
11.67
14.00
4.17
11.84
11.58
33
0.502
D/E ratiox
0.378
0.342
0.361
0.384
0.392
0.408
0.434
0.398
0.353
0.332
0.662
0.398
0.381
11
967.7
Enterprise value¥M
184.6
206.4
224.9
229.1
225.5
231.1
255.3
281.0
308.2
350.5
565.4
9.22%
6.15%
21
0.800
LT debt¥B
0.997
0.991
1.057
0.927
0.948
1.025
0.995
0.936
0.895
0.997
0.911
1.03%
0.18%
73
Revenue
¥1.271B
7.09%
1.00×
Cost of revenue
¥889.7M
7.09%
1.00×
Operating expenses
¥214.3M
7.81%
1.07×
Cash and investments
14.93%
Spread over hurdle
(5.15%)