0.733
Revenue¥B
1.075
1.124
1.138
1.148
1.175
1.223
1.249
1.288
1.337
1.380
0.818
3.27%
2.62%
41
22.62
Revenue growth%
20.16
17.40
17.36
19.78
20.60
19.08
20.31
18.93
17.36
17.67
25.12
18.93
19.01
36
4.29
Gross margin%
21.89
23.70
25.07
22.09
22.14
19.64
21.65
24.09
22.70
23.66
11.22
22.70
22.42
90
25.45
Operating margin%
4.65
3.39
5.37
7.80
8.09
5.92
4.73
5.68
2.77
0.40
9.38
4.73
5.05
6
3.33
Net margin%
7.18
6.59
4.30
4.41
5.23
4.60
6.68
7.74
4.85
6.82
15.81
6.68
5.91
31
28.55
P/E ratio (avg)x
42.76
46.63
44.19
40.46
39.37
35.01
32.74
30.66
28.80
27.11
11.57
30.66
37.19
42
29.41
EV/EBITx
13.33
14.00
12.54
13.83
13.98
15.29
16.70
15.53
14.01
15.02
23.82
15.29
14.01
90
13.92
FCF yield (avg)%
24.27
22.35
24.11
24.05
22.91
21.97
21.67
22.91
22.80
25.51
24.39
22.80
22.91
41
6.55
FCF margin%
10.23
12.51
15.26
14.27
16.17
17.78
16.55
19.33
19.93
17.43
26.21
17.78
16.36
49
0.204
FCF / Net incomex
0.907
0.858
0.908
1.062
1.014
1.119
1.187
1.151
1.197
1.245
0.162
1.187
1.090
74
10.39
ROIC%
7.97
7.68
4.98
6.11
5.53
3.02
1.07
0.40
0.40
2.07
3.81
1.07
4.00
30
12.81
Return on equity%
24.18
26.85
26.24
27.35
25.48
25.58
22.65
22.11
24.67
27.08
24.13
24.67
25.53
12
28.27
Return on assets%
24.79
24.09
21.90
23.00
21.18
23.86
22.37
20.22
17.90
18.30
25.00
20.22
22.13
62
2.36
EPS¥
1.15
1.08
1.01
1.01
0.97
0.96
1.05
1.01
0.95
0.91
2.54
(1.27%)
(2.58%)
—
16.71
EPS growth%
18.52
20.12
18.88
17.32
19.92
22.68
23.98
26.35
28.50
30.88
4.79
26.35
21.40
76
3.69
Bookvalue per sh¥
1.18
1.26
1.37
1.32
1.16
1.03
1.08
1.12
0.99
0.94
0.65
(3.98%)
(3.61%)
—
2.65
FCF per share¥
3.54
3.77
3.86
3.78
4.01
4.25
4.60
5.19
5.80
6.41
0.90
9.87%
5.89%
—
1.21
Dividend per sh¥
1.60
1.62
1.58
1.53
1.67
1.70
1.91
1.89
1.75
1.78
2.15
1.26%
0.13%
—
5.69
Div yield (avg)%
23.33
24.38
23.93
26.45
26.02
26.26
26.19
27.22
29.77
26.80
9.55
26.80
26.22
6
11.31
Payout ratio%
13.66
16.18
17.49
20.15
18.86
18.07
20.55
21.75
20.93
22.35
26.89
20.93
19.50
60
99.74
Shares (diluted)M
101.5
102.7
102.2
105.2
113.1
109.1
124.3
130.6
140.4
158.9
99.36
7.03%
5.02%
79
19.68
Buyback yield%
21.57
19.70
18.89
18.31
21.27
19.30
20.84
22.16
24.03
25.98
3.07
22.16
21.06
68
1.025
D/E ratiox
1.740
1.676
1.733
1.724
1.677
1.948
2.127
2.171
2.249
2.350
0.928
2.171
1.844
26
0.263
Enterprise value¥B
0.629
0.617
0.714
0.817
0.950
1.101
1.268
1.314
1.371
1.445
0.749
8.76%
9.44%
67
0.057
LT debt¥B
0.483
0.488
0.553
0.628
0.742
0.791
0.890
1.014
1.114
1.104
0.421
8.25%
9.48%
48
Revenue
¥1.380B
2.62%
1.00×
Cost of revenue
¥760.2M
2.85%
1.02×
Operating expenses
¥278.1M
2.11%
0.95×
Cash and investments
18.40%
Spread over hurdle
38.83%