0.741
Revenue¥B
1.205
1.235
1.314
1.360
1.439
1.518
1.609
1.704
1.765
1.891
0.821
5.62%
4.98%
58
5.19
Revenue growth%
26.15
26.59
28.59
28.02
30.52
28.36
28.21
26.39
28.39
28.20
11.09
28.21
28.21
73
17.54
Gross margin%
10.64
7.76
4.85
3.29
4.65
7.06
9.38
7.69
6.10
5.72
17.77
7.06
6.58
36
2.10
Operating margin%
28.09
29.86
29.17
29.89
30.62
31.52
33.13
34.78
33.76
32.12
29.36
33.13
31.07
45
9.69
Net margin%
7.43
7.21
8.41
7.12
5.65
7.09
8.48
7.97
7.77
7.96
6.53
7.96
7.60
47
7.553
P/E ratio (avg)x
64.65
75.57
80.72
83.85
98.20
108.8
129.4
146.0
144.2
160.4
17.62
144.2
103.5
13
11.10
EV/EBITx
13.47
13.05
13.69
15.16
17.34
17.50
16.95
15.93
16.35
16.01
11.49
16.35
15.97
85
28.89
FCF yield (avg)%
5.52
5.78
4.51
3.48
0.77
0.40
2.16
1.02
1.58
3.15
11.33
1.58
2.66
35
13.82
FCF margin%
14.09
15.66
14.96
14.58
13.22
15.51
17.94
19.62
21.16
23.18
3.38
19.62
15.59
67
0.125
FCF / Net incomex
1.114
1.152
1.298
1.262
1.386
1.508
1.719
1.761
1.750
1.895
0.707
1.750
1.447
86
11.01
ROIC%
9.30
8.04
5.36
5.44
3.92
3.46
3.78
3.84
5.38
2.55
18.33
3.78
4.64
47
28.59
Return on equity%
21.30
19.85
22.70
21.66
20.28
19.26
19.72
19.00
20.61
19.70
3.72
19.70
20.06
18
28.13
Return on assets%
27.33
26.70
23.71
23.42
20.90
18.70
15.95
16.28
17.09
16.54
16.66
16.54
19.80
29
1.21
EPS¥
0.57
0.67
0.76
0.78
0.80
0.88
0.94
0.88
1.01
0.96
1.26
3.66%
5.75%
—
16.08
EPS growth%
31.11
31.54
30.54
32.92
35.76
36.40
34.65
32.88
34.61
32.18
7.55
34.61
32.90
59
1.77
Bookvalue per sh¥
0.50
0.49
0.46
0.46
0.50
0.48
0.55
0.53
0.50
0.52
2.35
0.73%
0.64%
—
1.64
FCF per share¥
1.96
2.02
2.24
2.34
2.34
2.64
2.87
3.24
3.58
4.03
0.38
11.48%
8.71%
—
0.65
Dividend per sh¥
1.95
2.06
1.93
1.74
1.61
1.72
1.52
1.53
1.38
1.52
2.12
(1.19%)
(2.98%)
—
17.32
Div yield (avg)%
17.80
20.26
18.26
20.82
20.05
22.31
25.03
27.86
30.34
29.93
4.61
27.86
21.57
84
8.91
Payout ratio%
15.26
16.04
14.49
15.72
14.96
14.00
12.28
11.61
11.01
11.69
12.39
11.69
14.24
19
0.597
Shares (diluted)B
0.988
1.076
1.107
1.204
1.175
1.177
1.368
1.346
1.329
1.588
0.595
6.20%
4.61%
72
12.52
Buyback yield%
27.64
26.59
25.15
27.61
24.66
25.87
27.75
28.37
27.89
27.46
16.81
27.75
27.54
72
0.571
D/E ratiox
0.503
0.476
0.487
0.548
0.537
0.599
0.644
0.713
0.726
0.661
1.736
0.661
0.573
46
1.247
Enterprise value¥B
1.659
1.684
1.890
2.057
2.260
2.421
2.367
2.656
2.788
2.928
0.302
5.32%
7.35%
55
0.600
LT debt¥B
0.930
0.867
0.911
0.920
0.827
0.762
0.776
0.713
0.751
0.696
1.570
(3.39%)
(1.97%)
62
Revenue
¥1.891B
4.98%
1.00×
Cost of revenue
¥1.231B
4.86%
0.99×
Operating expenses
¥412.3M
4.85%
0.99×
Goodwill & intangibles
15.02%
Cash and investments
14.85%
Spread over hurdle
(0.35%)