0.626
Revenue¥B
1.045
1.067
1.111
1.147
1.207
1.230
1.254
1.319
1.348
1.393
0.693
2.91%
3.21%
60
6.19
Revenue growth%
12.14
9.58
11.09
9.74
10.67
11.35
13.14
10.29
10.21
9.93
5.40
10.29
10.48
79
16.28
Gross margin%
20.53
18.99
21.00
21.24
21.49
18.56
15.57
18.03
19.29
21.62
11.92
18.56
19.91
62
22.94
Operating margin%
19.25
20.72
19.18
17.57
20.45
23.09
23.33
21.99
19.68
17.25
16.13
21.99
20.06
57
27.98
Net margin%
16.69
14.32
12.02
14.64
14.95
12.39
13.45
11.08
12.98
12.28
28.67
12.39
13.22
75
37.95
P/E ratio (avg)x
17.13
14.63
13.01
13.12
14.25
15.08
13.06
11.49
12.05
11.67
10.94
12.05
13.09
30
17.31
EV/EBITx
14.77
13.42
14.78
15.76
16.29
18.38
18.13
20.48
21.23
23.81
33.19
20.48
17.21
64
27.20
FCF yield (avg)%
19.70
19.44
20.88
18.18
19.94
21.17
22.83
24.89
24.74
24.34
22.91
24.34
21.02
55
14.15
FCF margin%
4.50
6.61
9.07
11.54
8.87
7.45
8.41
7.38
10.04
8.57
27.70
8.41
8.49
80
0.766
FCF / Net incomex
1.436
1.400
1.462
1.490
1.523
1.452
1.573
1.793
1.934
2.000
0.791
1.793
1.507
9
21.83
ROIC%
15.17
14.17
12.44
9.73
7.19
5.55
3.88
6.60
6.29
8.80
8.83
6.29
7.99
10
4.97
Return on equity%
24.74
24.06
21.94
20.32
22.91
25.79
25.69
23.41
22.00
20.28
23.77
23.41
23.16
59
21.52
Return on assets%
22.54
21.93
23.12
23.89
23.54
23.80
26.47
24.82
26.83
28.27
27.92
26.47
23.84
34
1.02
EPS¥
1.86
2.09
2.31
2.30
2.66
2.84
3.05
3.33
3.17
3.11
1.08
3.23%
6.90%
—
26.51
EPS growth%
12.08
11.17
11.35
10.04
11.51
12.20
11.84
9.15
6.51
4.92
12.34
9.15
11.26
8
0.29
Bookvalue per sh¥
0.60
0.64
0.75
0.75
0.86
0.91
1.02
1.13
1.31
1.33
0.53
9.27%
7.98%
—
0.82
FCF per share¥
0.95
1.05
1.02
1.01
1.00
1.19
1.15
1.25
1.32
1.30
0.44
5.41%
2.85%
—
0.68
Dividend per sh¥
0.76
0.82
0.83
0.86
0.98
0.96
0.92
0.89
0.88
0.93
0.37
(1.12%)
3.07%
—
24.22
Div yield (avg)%
15.19
13.20
15.26
14.10
11.90
13.30
15.90
18.80
16.49
17.47
18.53
16.49
15.22
36
6.20
Payout ratio%
11.08
8.89
5.95
8.86
11.67
13.06
13.44
14.43
17.33
14.93
25.25
14.43
12.37
45
0.450
Shares (diluted)B
0.690
0.744
0.803
0.874
0.946
1.029
1.042
1.018
1.041
1.004
0.436
1.19%
5.34%
72
9.33
Buyback yield%
8.65
10.30
10.37
9.64
12.25
11.67
11.83
12.49
14.64
14.78
12.16
12.49
11.75
59
1.288
D/E ratiox
0.472
0.470
0.451
0.460
0.447
0.457
0.454
0.428
0.392
0.380
0.468
0.428
0.452
79
1.038
Enterprise value¥B
0.361
0.404
0.420
0.415
0.454
0.411
0.446
0.448
0.451
0.451
1.014
(0.11%)
2.54%
12
580.9
LT debt¥M
327.4
353.4
389.6
422.8
474.8
509.9
556.1
538.8
499.5
522.6
631.1
1.94%
5.06%
79
Revenue
¥1.393B
3.21%
1.00×
Cost of revenue
¥975.2M
3.21%
1.00×
Operating expenses
¥298.8M
3.01%
0.98×
Cash and investments
14.34%
Spread over hurdle
(0.25%)