0.864
Revenue¥B
1.451
1.490
1.542
1.570
1.587
1.607
1.697
1.762
1.865
1.928
0.944
3.97%
3.39%
76
7.32
Revenue growth%
16.63
17.49
17.43
17.31
20.22
19.11
16.56
14.37
14.10
16.79
5.34
16.56
17.05
17
21.54
Gross margin%
12.46
11.09
11.74
10.48
12.20
12.11
12.90
12.02
13.24
13.31
2.61
12.90
12.15
23
27.80
Operating margin%
7.74
8.90
11.33
10.51
7.74
7.83
7.86
5.61
3.92
3.84
17.15
5.61
7.79
50
23.59
Net margin%
20.72
22.72
22.20
19.23
16.86
16.28
18.84
17.75
15.13
15.05
19.80
16.28
18.30
91
21.01
P/E ratio (avg)x
11.52
13.66
14.29
15.23
16.79
19.35
20.98
21.90
24.20
27.34
8.098
21.90
18.07
54
6.215
EV/EBITx
40.69
45.27
43.70
45.64
52.62
61.49
67.60
73.77
69.26
66.36
30.21
67.60
57.06
49
26.37
FCF yield (avg)%
14.01
12.50
14.15
17.11
14.50
16.09
14.31
13.34
11.50
8.63
9.23
13.34
14.08
90
22.30
FCF margin%
10.25
12.16
13.07
13.07
14.44
15.41
14.31
13.98
11.45
13.19
3.05
13.98
13.13
32
1.228
FCF / Net incomex
0.152
0.166
0.181
0.179
0.179
0.181
0.176
0.161
0.175
0.164
1.519
0.175
0.176
23
22.34
ROIC%
10.25
9.65
8.89
8.08
7.79
9.74
9.41
9.29
11.48
12.10
16.85
9.74
9.53
88
22.28
Return on equity%
12.67
10.01
7.17
7.22
6.81
9.33
11.72
9.13
10.32
9.92
21.67
9.92
9.63
23
7.81
Return on assets%
0.40
0.40
0.40
3.38
4.46
4.38
4.73
3.49
5.75
6.75
27.99
4.73
3.94
91
1.03
EPS¥
0.90
0.91
0.94
0.98
0.86
0.94
1.02
1.10
1.03
0.93
1.06
1.60%
(0.53%)
—
28.63
EPS growth%
11.16
10.41
9.23
8.89
10.03
12.52
14.20
11.35
10.76
12.02
3.64
12.02
10.96
56
1.02
Bookvalue per sh¥
1.50
1.68
1.79
1.97
2.06
2.37
2.74
3.17
3.43
4.05
0.51
14.41%
10.61%
—
1.06
FCF per share¥
1.30
1.40
1.48
1.48
1.43
1.43
1.37
1.46
1.71
2.00
0.34
6.89%
4.54%
—
0.60
Dividend per sh¥
1.34
1.34
1.39
1.49
1.77
1.70
1.66
1.74
2.05
2.43
0.45
6.58%
5.71%
—
20.25
Div yield (avg)%
24.72
22.52
24.44
26.38
27.59
26.07
28.97
28.22
27.24
29.45
10.97
28.22
26.81
20
20.31
Payout ratio%
25.28
24.61
22.55
20.04
22.48
24.42
25.34
27.61
25.80
26.88
16.71
25.80
24.95
50
1.094
Shares (diluted)B
1.793
1.969
2.084
2.313
2.589
3.120
3.120
3.417
3.641
3.564
1.070
6.60%
8.73%
17
7.88
Buyback yield%
7.63
10.61
12.34
13.88
14.34
14.43
13.18
15.63
18.40
17.84
26.23
15.63
14.11
77
0.195
D/E ratiox
0.156
0.149
0.175
0.192
0.213
0.224
0.239
0.248
0.236
0.245
0.356
0.239
0.218
56
1,447
Enterprise value¥M
421.0
444.4
466.8
547.9
577.4
626.2
659.2
640.9
729.6
737.6
530.7
5.02%
7.21%
41
1.452
LT debt¥B
1.494
1.475
1.602
1.699
1.610
1.517
1.676
1.604
1.768
1.568
0.346
(0.52%)
1.47%
6
Revenue
¥1.928B
3.39%
1.00×
Cost of revenue
¥1.239B
3.66%
1.03×
Operating expenses
¥336.4M
2.86%
0.95×
Cash and investments
14.09%
Spread over hurdle
10.09%