0.527
Revenue¥B
0.651
0.687
0.710
0.738
0.786
0.833
0.889
0.926
0.990
1.037
0.572
5.68%
5.39%
79
27.75
Revenue growth%
26.11
28.48
25.89
22.98
21.94
22.55
25.14
24.41
25.38
25.78
28.00
25.14
25.26
92
13.14
Gross margin%
24.46
23.19
21.78
21.74
22.09
23.53
21.39
23.45
24.86
27.56
15.97
23.53
23.32
65
4.66
Operating margin%
29.68
30.97
31.32
31.40
31.03
28.98
30.56
31.47
29.94
28.83
28.41
29.94
30.77
45
27.42
Net margin%
8.93
10.17
12.85
11.08
8.41
9.02
9.54
10.67
9.96
11.44
7.67
9.96
10.07
65
21.28
P/E ratio (avg)x
34.85
35.62
34.51
38.69
45.67
48.88
57.02
65.72
70.27
72.16
17.40
65.72
47.28
6
18.22
EV/EBITx
16.94
17.91
19.26
19.73
20.41
23.39
24.49
26.29
26.75
30.67
6.146
26.29
21.90
6
13.37
FCF yield (avg)%
10.78
10.16
11.46
12.02
14.03
16.66
17.88
17.22
14.65
17.60
23.88
17.22
14.34
72
27.52
FCF margin%
13.25
14.80
16.31
14.11
12.00
9.79
9.62
9.68
9.91
9.79
6.05
9.79
10.95
63
1.536
FCF / Net incomex
3.134
3.136
3.597
4.027
4.285
4.918
5.981
6.547
7.061
7.855
0.877
6.547
4.602
16
6.67
ROIC%
20.67
17.67
17.85
15.33
13.59
15.34
16.79
15.65
14.26
14.89
5.96
15.34
15.49
59
29.65
Return on equity%
8.92
11.70
12.88
12.40
13.59
13.15
13.07
15.21
17.36
17.83
8.12
15.21
13.11
55
17.82
Return on assets%
21.77
21.91
20.33
18.94
21.47
22.41
22.72
22.27
24.46
24.36
21.48
22.72
22.09
81
1.08
EPS¥
1.04
1.14
1.29
1.38
1.61
1.87
2.11
2.23
2.52
2.70
1.15
10.89%
10.57%
—
12.66
EPS growth%
21.57
22.47
22.47
23.04
24.55
25.00
22.38
23.40
22.95
24.49
22.98
23.40
22.99
34
0.23
Bookvalue per sh¥
0.58
0.64
0.64
0.68
0.63
0.72
0.81
0.79
0.86
0.89
1.16
7.09%
4.83%
—
1.48
FCF per share¥
0.89
0.88
0.83
0.92
0.86
0.87
0.92
0.99
1.03
1.19
1.43
6.64%
3.17%
—
0.43
Dividend per sh¥
1.40
1.27
1.24
1.16
1.16
1.25
1.21
1.18
1.27
1.33
1.24
2.89%
0.29%
—
10.76
Div yield (avg)%
18.90
18.02
15.94
16.97
15.93
18.84
19.44
19.88
21.29
20.46
7.18
19.88
18.87
67
4.98
Payout ratio%
22.18
21.20
23.45
22.26
19.71
19.63
17.20
18.15
17.22
19.18
28.33
18.15
19.67
66
0.521
Shares (diluted)B
0.697
0.734
0.748
0.719
0.803
0.806
0.883
1.000
0.978
1.130
0.503
7.08%
6.19%
21
19.32
Buyback yield%
24.20
21.50
20.61
20.82
20.69
22.55
20.61
19.80
17.03
19.84
21.18
19.84
20.65
15
0.486
D/E ratiox
0.143
0.137
0.152
0.157
0.160
0.169
0.189
0.192
0.203
0.208
1.457
0.192
0.164
23
1,097
Enterprise value¥M
611.2
690.9
648.7
720.8
767.2
851.7
874.4
872.7
812.6
859.0
846.8
2.29%
3.62%
22
1,218
LT debt¥M
671.4
663.7
633.2
642.5
649.0
727.1
666.3
696.7
631.3
575.8
269.5
(2.36%)
(1.84%)
29
Revenue
¥1.037B
5.39%
1.00×
Cost of revenue
¥454.8M
5.41%
1.00×
Operating expenses
¥226.2M
5.41%
1.00×
Spread over hurdle
10.50%