0.413
Revenue¥B
0.817
0.876
0.920
0.944
0.970
1.009
1.036
1.084
1.118
1.161
0.439
3.66%
4.25%
29
8.25
Revenue growth%
9.68
6.92
4.42
2.90
3.21
5.99
4.91
3.14
3.39
2.96
19.81
3.39
3.91
65
26.54
Gross margin%
4.92
5.71
4.11
4.40
6.12
8.52
7.60
9.92
8.52
8.17
26.29
8.52
6.86
74
2.49
Operating margin%
12.43
12.53
10.74
8.37
10.07
10.39
10.74
12.81
13.31
12.68
7.30
12.68
11.58
43
16.73
Net margin%
22.59
22.47
23.77
25.78
26.67
26.64
27.05
27.32
26.77
26.60
6.06
26.77
26.62
85
13.94
P/E ratio (avg)x
17.75
17.69
18.51
19.09
20.39
21.88
20.27
19.75
21.28
19.48
17.29
20.27
19.62
46
18.79
EV/EBITx
47.09
46.68
54.40
59.48
64.57
67.33
74.17
85.14
79.84
92.96
15.41
79.84
65.95
82
21.37
FCF yield (avg)%
21.97
19.98
22.43
24.41
21.44
22.35
20.19
23.08
25.22
27.61
16.11
23.08
22.39
11
9.50
FCF margin%
18.27
18.92
19.12
18.64
17.99
20.19
19.75
18.34
15.73
15.00
9.20
18.34
18.49
50
0.635
FCF / Net incomex
0.461
0.464
0.470
0.422
0.430
0.402
0.348
0.356
0.321
0.342
1.455
0.348
0.412
23
5.35
ROIC%
29.40
31.37
32.41
32.76
33.12
33.35
31.03
33.82
35.58
34.94
27.94
33.82
32.94
62
18.64
Return on equity%
17.58
16.55
17.41
14.51
16.16
18.45
18.01
15.62
16.78
18.00
23.53
18.00
17.09
70
23.38
Return on assets%
26.17
24.28
24.00
25.14
27.57
27.85
25.53
24.48
22.94
25.71
13.59
25.53
25.33
65
1.34
EPS¥
5.27
5.26
5.57
6.58
7.42
7.67
7.92
9.34
10.75
10.44
1.40
7.09%
7.96%
—
4.24
EPS growth%
26.23
23.67
21.58
23.14
24.65
26.71
25.71
27.51
24.78
23.02
11.44
25.71
24.71
95
3.70
Bookvalue per sh¥
4.83
4.28
4.69
4.51
4.08
3.71
3.50
3.65
3.28
3.25
4.21
(4.44%)
(3.48%)
—
1.35
FCF per share¥
7.36
7.49
7.93
7.51
7.64
8.76
8.19
9.34
9.51
9.94
3.17
5.42%
2.77%
—
4.45
Dividend per sh¥
3.01
3.66
4.30
4.22
5.07
5.66
6.54
6.65
7.83
8.28
6.24
10.28%
10.67%
—
3.98
Div yield (avg)%
12.03
12.25
14.41
17.33
15.14
12.77
14.25
15.15
12.83
12.62
11.46
12.83
13.54
66
19.74
Payout ratio%
29.49
28.43
27.92
29.82
27.76
29.94
31.10
32.17
33.36
35.43
24.36
32.17
29.88
86
206.1
Shares (diluted)M
266.5
270.9
293.8
312.4
363.3
370.8
399.3
471.9
497.9
565.9
209.5
9.27%
8.46%
92
28.09
Buyback yield%
15.76
15.74
17.38
15.40
16.84
16.42
17.92
16.22
13.65
11.33
25.27
16.22
15.99
7
1.568
D/E ratiox
2.209
2.388
2.509
2.809
2.861
3.360
3.963
4.057
4.510
4.845
1.435
4.057
3.110
85
0.282
Enterprise value¥B
1.169
1.311
1.331
1.365
1.477
1.588
1.883
2.212
2.635
2.898
0.403
14.42%
11.46%
9
1.200
LT debt¥B
0.684
0.665
0.686
0.623
0.612
0.584
0.550
0.475
0.506
0.441
1.145
(6.31%)
(4.22%)
8
Revenue
¥1.161B
4.25%
1.00×
Cost of revenue
¥712.2M
4.43%
1.02×
Operating expenses
¥138.6M
4.27%
1.00×
Cash and investments
14.24%
Spread over hurdle
11.85%