0.350
Revenue¥B
1.246
1.262
1.270
1.298
1.276
1.282
1.304
1.340
1.375
1.370
0.392
1.42%
0.88%
86
24.48
Revenue growth%
24.78
23.43
25.15
25.36
25.71
24.71
22.27
23.86
25.78
26.18
25.20
24.71
24.97
29
8.56
Gross margin%
18.96
16.71
18.75
16.16
17.74
17.06
14.72
14.13
15.74
17.04
20.78
15.74
16.88
30
16.32
Operating margin%
4.67
4.79
6.49
8.29
5.77
7.62
9.52
7.84
5.70
6.23
23.37
7.62
6.36
20
2.69
Net margin%
19.50
19.50
17.17
15.65
15.87
16.35
18.10
19.12
17.62
17.80
16.30
17.80
17.71
35
12.14
P/E ratio (avg)x
16.92
16.36
17.81
18.06
20.44
20.35
22.95
21.83
23.80
23.18
33.97
22.95
20.40
81
9.050
EV/EBITx
11.03
10.36
11.38
10.84
12.39
14.31
13.57
13.51
14.60
16.35
21.35
14.31
12.95
72
25.31
FCF yield (avg)%
23.05
25.95
26.93
29.20
28.90
27.44
30.20
32.08
33.33
32.81
15.23
32.08
29.05
33
23.06
FCF margin%
12.83
11.47
10.84
8.39
6.28
3.31
5.16
3.87
5.88
4.34
26.83
4.34
6.08
80
1.058
FCF / Net incomex
1.775
1.971
2.141
2.448
2.363
2.284
2.556
2.653
3.017
3.218
1.699
2.653
2.406
29
18.09
ROIC%
19.10
20.61
20.39
22.06
23.55
24.13
24.52
23.13
21.27
22.20
22.81
23.13
22.13
93
27.14
Return on equity%
24.50
26.43
23.75
22.51
24.88
22.15
19.48
18.24
20.97
22.96
13.83
20.97
22.73
43
29.18
Return on assets%
21.02
20.87
18.26
17.51
17.84
20.00
21.88
20.35
19.77
20.61
24.28
20.35
20.17
17
1.53
EPS¥
0.74
0.66
0.66
0.64
0.66
0.68
0.71
0.76
0.82
0.86
1.61
5.44%
0.81%
—
23.87
EPS growth%
17.96
20.23
19.09
21.06
23.75
21.73
20.13
18.07
16.57
18.71
5.42
18.71
19.61
82
1.30
Bookvalue per sh¥
1.92
2.05
2.40
2.37
2.59
2.81
3.02
3.43
3.79
3.85
1.55
8.30%
8.61%
—
1.15
FCF per share¥
0.80
0.79
0.71
0.72
0.66
0.63
0.64
0.65
0.66
0.72
1.28
1.73%
(0.95%)
—
1.38
Dividend per sh¥
1.45
1.52
1.56
1.71
1.73
1.79
2.08
2.42
2.82
2.93
0.72
11.11%
7.47%
—
27.10
Div yield (avg)%
18.35
19.22
21.64
20.22
17.72
20.45
19.98
18.78
16.21
14.89
5.35
18.78
19.00
93
23.32
Payout ratio%
23.93
22.69
22.16
19.62
22.55
24.17
21.95
23.54
21.43
24.02
25.72
23.54
22.62
88
0.415
Shares (diluted)B
0.615
0.644
0.749
0.834
0.835
0.885
0.916
1.018
1.014
1.089
0.416
5.45%
7.42%
87
28.28
Buyback yield%
9.61
12.44
11.67
12.03
9.34
8.67
9.87
8.92
9.06
11.63
24.85
9.06
9.74
16
0.594
D/E ratiox
0.530
0.566
0.561
0.498
0.463
0.488
0.518
0.525
0.454
0.419
0.698
0.488
0.508
12
0.301
Enterprise value¥B
1.365
1.284
1.433
1.622
1.678
1.714
1.977
2.230
2.279
2.578
0.357
8.96%
6.68%
25
206.2
LT debt¥M
409.2
415.9
425.9
462.0
521.5
569.3
527.2
573.4
587.2
668.0
592.4
5.08%
6.46%
84
Revenue
¥1.370B
0.88%
1.00×
Cost of revenue
¥958.9M
0.88%
1.00×
Operating expenses
¥298.2M
0.86%
1.00×
Cash and investments
16.48%
Spread over hurdle
(5.08%)