0.394
Revenue¥B
0.544
0.580
0.621
0.662
0.711
0.778
0.832
0.905
0.977
1.063
0.427
8.36%
7.44%
31
16.28
Revenue growth%
9.52
8.33
5.66
4.63
2.33
4.20
5.76
5.33
3.97
3.86
24.40
4.20
4.98
56
12.90
Gross margin%
6.52
6.80
3.95
1.37
3.18
2.10
2.51
1.69
0.62
0.40
18.91
1.69
2.30
65
9.62
Operating margin%
20.35
21.58
21.53
20.98
20.06
18.37
18.72
16.59
16.21
18.62
23.24
18.37
19.39
61
27.07
Net margin%
20.65
19.85
21.04
22.06
23.42
25.76
26.73
29.35
29.23
31.07
26.45
29.23
24.59
51
20.76
P/E ratio (avg)x
7.945
8.707
8.412
9.657
11.34
11.70
13.52
14.91
16.55
18.04
32.08
14.91
11.52
47
36.47
EV/EBITx
15.53
16.95
16.15
15.91
16.21
16.79
17.58
16.81
18.29
19.36
8.369
17.58
16.80
67
11.43
FCF yield (avg)%
8.89
7.71
8.34
8.74
6.06
8.88
6.73
4.26
1.32
0.40
15.95
4.26
7.22
40
3.80
FCF margin%
2.81
1.55
4.22
6.60
5.83
5.27
5.33
3.43
2.05
1.29
22.60
3.43
3.83
94
1.689
FCF / Net incomex
1.459
1.633
1.844
2.103
2.152
2.441
2.517
2.571
2.662
2.752
0.796
2.571
2.297
75
3.52
ROIC%
13.25
10.85
8.59
7.63
7.25
5.63
6.69
4.76
3.68
2.67
2.32
4.76
6.97
68
15.83
Return on equity%
18.35
19.60
19.72
20.70
17.73
15.56
14.88
13.50
12.46
11.12
15.01
13.50
16.65
6
27.91
Return on assets%
17.81
20.18
18.00
20.32
17.54
18.79
20.13
22.47
25.16
25.13
27.57
22.47
20.16
33
0.82
EPS¥
0.96
0.98
1.16
1.14
1.12
1.30
1.33
1.50
1.56
1.60
0.89
7.44%
5.23%
—
2.52
EPS growth%
31.90
34.12
32.57
35.27
34.27
37.03
38.77
35.80
38.76
40.84
25.06
38.76
35.53
10
0.25
Bookvalue per sh¥
0.46
0.48
0.48
0.54
0.62
0.66
0.71
0.78
0.88
0.91
0.70
8.10%
6.14%
—
0.39
FCF per share¥
1.11
1.24
1.19
1.26
1.40
1.38
1.39
1.35
1.40
1.56
0.31
2.17%
4.54%
—
0.23
Dividend per sh¥
0.18
0.21
0.25
0.28
0.33
0.36
0.41
0.42
0.41
0.41
0.20
4.63%
9.08%
—
5.41
Div yield (avg)%
2.56
0.46
0.40
1.88
0.40
0.40
1.52
1.31
0.40
3.16
27.31
1.31
0.89
16
20.01
Payout ratio%
20.85
20.82
19.60
18.68
20.63
23.22
22.10
20.35
19.53
21.27
10.59
21.27
20.73
75
0.644
Shares (diluted)B
0.739
0.778
0.797
0.881
0.879
0.873
0.983
1.023
1.141
1.138
0.661
5.31%
5.73%
69
13.61
Buyback yield%
30.59
29.14
27.48
25.20
23.96
22.79
24.30
22.88
21.73
20.02
24.19
22.79
24.13
74
0.723
D/E ratiox
1.274
1.424
1.353
1.389
1.472
1.565
1.619
1.707
1.765
1.857
0.101
1.707
1.518
23
262.2
Enterprise value¥M
207.3
185.3
180.1
191.0
202.1
188.7
171.0
161.2
175.6
188.2
670.2
(1.41%)
(1.45%)
56
0.523
LT debt¥B
1.116
1.062
1.029
1.179
1.150
1.297
1.251
1.314
1.536
1.679
0.672
7.86%
5.52%
15
Revenue
¥1.063B
7.44%
1.00×
Cost of revenue
¥574.5M
7.30%
0.99×
Operating expenses
¥174.9M
7.68%
1.02×
Cash and investments
21.42%
Spread over hurdle
17.85%