0.104
Revenue¥B
0.891
0.945
0.997
1.015
1.042
1.089
1.121
1.192
1.216
1.249
0.109
3.69%
3.90%
79
7.19
Revenue growth%
23.16
21.35
19.22
16.33
18.34
17.19
19.29
21.66
20.08
18.35
29.50
19.29
19.25
37
18.39
Gross margin%
20.97
21.20
22.05
24.19
25.35
28.31
28.40
28.95
26.51
25.93
20.06
28.31
25.64
48
18.08
Operating margin%
9.84
6.94
5.66
5.06
4.63
1.76
4.41
3.37
6.02
8.80
6.25
4.41
5.36
38
4.97
Net margin%
19.58
18.91
16.67
14.60
16.74
13.92
15.07
15.62
14.41
13.88
11.15
14.41
15.34
8
31.18
P/E ratio (avg)x
29.43
27.48
28.25
30.57
32.15
36.75
42.19
40.80
39.62
36.88
13.19
39.62
34.45
37
30.55
EV/EBITx
23.46
24.73
24.85
28.23
32.69
33.41
37.53
43.34
51.79
60.93
23.77
43.34
33.05
55
12.54
FCF yield (avg)%
14.43
11.55
10.88
12.52
11.77
11.33
9.24
8.74
9.07
9.15
13.58
9.15
11.10
64
19.56
FCF margin%
2.55
1.62
2.37
0.40
0.49
0.40
2.23
3.76
5.31
4.48
27.34
3.76
2.30
80
1.223
FCF / Net incomex
3.457
3.680
3.978
4.786
5.612
6.591
6.459
6.746
7.337
7.617
0.610
6.746
6.036
8
17.56
ROIC%
29.02
26.43
26.96
27.03
25.87
22.99
21.59
24.51
25.46
23.47
12.02
23.47
25.67
58
5.20
Return on equity%
16.78
17.48
20.04
19.51
21.63
20.92
18.09
16.05
15.64
14.76
23.04
16.05
17.78
83
24.26
Return on assets%
21.57
21.28
23.57
21.71
19.34
21.01
22.50
24.72
27.42
25.84
15.05
24.72
22.10
34
8.82
EPS¥
12.04
12.79
13.72
13.76
13.30
11.82
10.22
8.73
9.36
9.95
9.21
(5.65%)
(1.21%)
—
22.83
EPS growth%
24.59
27.09
24.42
23.75
21.91
22.49
23.98
24.65
22.49
20.65
23.05
22.49
23.87
78
8.82
Bookvalue per sh¥
6.87
6.54
6.47
6.19
6.22
6.19
6.42
6.33
6.01
6.02
12.35
(0.65%)
(0.57%)
—
2.18
FCF per share¥
6.22
6.45
6.94
6.66
7.01
6.27
6.28
6.58
6.62
5.92
7.82
(3.31%)
(1.92%)
—
4.89
Dividend per sh¥
9.82
8.90
9.86
9.15
9.29
9.63
10.76
10.55
11.37
10.51
12.30
2.51%
0.20%
—
2.96
Div yield (avg)%
18.27
19.24
16.43
18.84
18.23
17.94
15.18
16.97
16.73
19.25
14.56
16.97
18.08
19
5.79
Payout ratio%
13.76
13.51
13.93
15.47
13.47
14.50
17.30
17.00
17.72
17.73
7.56
17.30
14.98
13
139.5
Shares (diluted)M
182.9
202.9
205.7
217.5
239.4
219.4
229.5
214.3
202.0
203.9
140.6
(3.16%)
1.85%
30
11.90
Buyback yield%
26.46
25.56
26.72
28.92
29.03
28.49
30.67
28.92
27.62
24.98
3.73
28.49
28.05
51
1.278
D/E ratiox
0.374
0.404
0.425
0.424
0.497
0.583
0.593
0.693
0.763
0.762
1.749
0.693
0.540
16
1.276
Enterprise value¥B
1.652
1.861
2.140
2.246
2.347
2.557
2.491
2.604
2.747
3.145
0.582
6.03%
7.10%
72
0.262
LT debt¥B
1.085
1.082
1.157
1.196
1.302
1.509
1.709
2.053
2.312
2.680
1.068
15.53%
10.54%
9
Revenue
¥1.249B
3.90%
1.00×
Cost of revenue
¥621.9M
3.79%
0.99×
Operating expenses
¥215.9M
4.21%
1.03×
Spread over hurdle
23.08%