0.566
Revenue¥B
0.847
0.860
0.876
0.925
0.952
0.987
1.028
1.080
1.143
1.167
0.611
4.16%
3.65%
41
5.52
Revenue growth%
24.29
22.26
23.72
24.88
25.47
28.46
27.85
29.15
28.05
27.01
10.41
28.05
26.24
69
6.39
Gross margin%
1.08
3.63
2.60
0.40
2.15
0.40
0.40
0.40
0.40
1.92
6.77
0.40
0.74
32
19.85
Operating margin%
28.49
27.53
29.47
28.87
30.11
32.32
30.95
32.59
30.73
32.51
10.29
32.32
30.42
67
17.90
Net margin%
8.27
7.10
6.02
7.13
7.80
10.11
12.30
14.23
14.46
14.17
22.84
14.17
9.19
91
21.03
P/E ratio (avg)x
39.35
40.54
46.39
51.44
59.17
67.14
64.05
63.97
69.25
65.40
13.30
65.40
61.57
21
8.247
EV/EBITx
33.22
32.64
35.01
33.58
32.49
33.81
34.75
35.94
33.98
35.85
15.94
34.75
33.90
42
16.49
FCF yield (avg)%
6.75
4.72
5.16
8.04
6.77
5.69
5.46
3.89
5.00
7.29
20.38
5.46
5.58
85
27.46
FCF margin%
20.37
20.78
22.42
23.79
22.39
23.04
22.29
23.86
26.36
26.87
17.79
23.86
22.73
49
1.562
FCF / Net incomex
1.422
1.299
1.407
1.483
1.456
1.418
1.240
1.265
1.300
1.424
1.573
1.300
1.412
30
15.36
ROIC%
21.05
21.61
23.18
23.59
25.82
26.39
25.96
27.89
27.11
27.28
26.70
27.11
25.89
32
9.20
Return on equity%
28.47
26.42
28.72
26.20
26.20
26.59
25.30
27.72
25.23
23.46
6.51
25.30
26.31
40
15.42
Return on assets%
13.21
10.35
9.96
9.34
7.96
8.44
5.80
6.08
5.03
5.32
26.17
5.80
8.20
35
1.04
EPS¥
0.72
0.76
0.72
0.78
0.86
0.80
0.73
0.65
0.64
0.69
1.13
(4.33%)
(1.46%)
—
29.86
EPS growth%
21.57
20.35
20.41
17.82
19.00
19.03
19.29
17.87
16.49
15.24
21.03
17.87
19.01
11
0.31
Bookvalue per sh¥
0.72
0.78
0.84
0.75
0.69
0.64
0.71
0.69
0.65
0.59
0.69
(3.13%)
(1.69%)
—
1.12
FCF per share¥
0.81
0.75
0.74
0.79
0.88
0.84
0.88
1.00
1.06
0.99
1.05
2.40%
1.63%
—
1.20
Dividend per sh¥
0.43
0.40
0.38
0.37
0.36
0.35
0.37
0.36
0.39
0.45
0.42
4.48%
0.14%
—
3.68
Div yield (avg)%
9.87
12.58
15.06
16.11
15.61
14.62
16.44
18.34
15.58
13.81
7.16
15.58
15.32
37
15.70
Payout ratio%
19.00
21.66
20.56
20.04
17.93
19.34
18.08
16.89
18.07
20.94
13.52
18.08
19.17
23
257.1
Shares (diluted)M
403.5
490.4
482.9
557.7
551.2
597.4
652.3
641.4
696.9
786.9
265.0
7.38%
7.77%
90
8.76
Buyback yield%
31.38
34.23
33.93
34.12
33.68
35.26
37.65
35.75
35.12
35.59
3.16
35.59
34.67
94
1.380
D/E ratiox
2.279
2.153
2.175
2.097
2.303
2.584
2.472
2.847
3.263
3.741
1.765
2.847
2.388
14
1,038
Enterprise value¥M
386.9
402.9
401.5
392.3
442.9
469.0
501.0
507.0
555.9
668.2
216.0
8.57%
7.41%
17
108.8
LT debt¥M
280.8
243.3
253.0
267.3
256.1
258.1
262.0
229.9
216.9
213.5
843.9
(3.57%)
(3.27%)
85
Revenue
¥1.167B
3.65%
1.00×
Cost of revenue
¥740.6M
3.54%
0.99×
Operating expenses
¥198.9M
3.85%
1.02×
Cash and investments
17.44%
Spread over hurdle
14.38%