1.070
Revenue¥B
1.135
1.184
1.233
1.250
1.303
1.327
1.370
1.435
1.443
1.516
1.120
3.07%
3.11%
53
6.89
Revenue growth%
27.97
26.89
28.23
30.93
28.37
30.22
32.63
32.07
34.81
35.20
24.62
32.63
30.58
14
11.70
Gross margin%
17.97
17.76
15.27
15.24
12.53
14.62
15.86
18.34
20.10
20.56
8.27
18.34
16.81
69
9.70
Operating margin%
16.12
13.58
11.36
8.69
11.13
11.79
12.46
14.15
15.69
13.29
23.84
13.29
12.87
24
8.92
Net margin%
11.77
11.54
12.99
10.99
8.54
10.77
8.21
7.72
10.11
10.98
9.36
10.11
10.87
43
14.62
P/E ratio (avg)x
33.16
33.26
39.13
37.58
38.44
38.51
45.15
52.03
61.04
59.11
33.80
52.03
38.82
81
10.59
EV/EBITx
36.94
39.17
45.75
48.58
53.71
55.33
59.66
62.48
73.57
84.48
36.48
62.48
54.52
83
29.40
FCF yield (avg)%
5.30
4.24
5.59
5.12
5.08
6.64
4.11
2.03
2.01
4.95
7.57
4.11
5.02
32
6.68
FCF margin%
20.35
20.52
21.41
19.88
21.16
19.34
20.67
23.63
25.57
24.63
18.97
23.63
20.91
82
1.032
FCF / Net incomex
0.619
0.653
0.619
0.591
0.541
0.461
0.495
0.426
0.440
0.449
1.586
0.449
0.518
6
26.01
ROIC%
31.19
33.18
31.13
33.05
30.54
27.93
30.76
31.15
32.31
31.35
4.68
31.15
31.17
15
11.17
Return on equity%
14.86
15.29
13.38
11.06
9.60
12.01
12.05
13.24
10.39
9.31
9.12
12.01
12.03
86
28.17
Return on assets%
11.76
9.45
7.33
9.30
10.66
12.52
12.55
15.41
13.75
15.16
7.83
13.75
12.14
50
2.09
EPS¥
0.83
0.88
0.88
0.88
0.96
0.98
1.09
1.12
1.14
1.30
2.28
6.19%
6.27%
—
2.03
EPS growth%
8.27
7.78
7.26
7.69
10.33
7.93
6.13
5.31
4.30
4.62
11.83
5.31
7.48
94
1.88
Bookvalue per sh¥
0.58
0.58
0.64
0.66
0.61
0.64
0.69
0.76
0.82
0.80
1.99
5.50%
4.29%
—
0.62
FCF per share¥
0.65
0.72
0.74
0.88
0.98
1.10
1.15
1.36
1.37
1.38
2.12
7.13%
7.85%
—
0.65
Dividend per sh¥
1.73
1.68
1.71
1.79
1.94
1.80
1.73
1.76
1.61
1.70
0.87
(2.63%)
0.25%
—
10.41
Div yield (avg)%
3.20
4.69
2.94
0.40
3.13
4.03
1.84
0.44
0.40
0.40
8.31
0.44
2.39
35
20.60
Payout ratio%
22.59
25.23
25.73
28.36
29.61
30.45
32.47
33.62
33.29
33.54
2.81
33.29
30.03
67
0.446
Shares (diluted)B
0.564
0.672
0.783
0.847
0.894
0.972
1.170
1.374
1.506
1.763
0.442
14.55%
12.21%
29
17.43
Buyback yield%
12.88
14.98
15.86
15.34
15.97
17.69
17.51
19.70
17.64
18.52
16.12
17.69
16.74
59
0.722
D/E ratiox
0.359
0.335
0.318
0.299
0.323
0.323
0.335
0.352
0.338
0.306
1.719
0.335
0.329
85
0.627
Enterprise value¥B
1.353
1.567
1.612
1.790
1.683
1.843
2.047
2.133
2.406
2.605
1.209
9.13%
7.63%
25
0.761
LT debt¥B
1.146
1.108
1.113
1.059
1.122
1.138
1.083
1.073
1.104
1.243
0.944
2.07%
1.32%
13
Revenue
¥1.516B
3.11%
1.00×
Cost of revenue
¥950.3M
3.00%
0.99×
Operating expenses
¥349.9M
3.78%
1.07×
Cash and investments
16.28%
Spread over hurdle
(2.03%)