1.250
Revenue¥B
1.533
1.692
1.848
1.976
2.109
2.297
2.533
2.716
2.992
3.315
1.379
9.47%
8.89%
71
11.90
Revenue growth%
15.59
14.71
12.51
9.98
11.56
11.82
10.94
9.88
12.27
13.98
27.58
11.82
12.04
63
18.34
Gross margin%
20.07
22.25
22.30
22.60
22.33
20.76
20.64
20.87
20.71
18.62
23.73
20.71
20.82
34
17.55
Operating margin%
13.21
14.48
16.96
17.92
17.40
14.79
16.70
17.02
14.80
14.70
28.74
14.80
15.75
69
27.35
Net margin%
24.58
24.47
23.76
21.20
21.89
20.11
17.78
15.98
14.39
11.67
2.36
15.98
20.66
53
25.07
P/E ratio (avg)x
10.31
10.03
9.637
10.37
10.58
10.09
9.978
9.193
9.870
9.132
11.83
9.870
10.01
49
10.31
EV/EBITx
26.55
25.94
30.76
36.12
36.92
40.55
42.16
45.38
53.44
58.42
22.28
45.38
38.74
13
23.07
FCF yield (avg)%
0.40
2.83
5.37
2.95
1.95
2.85
3.67
6.12
5.20
2.62
24.86
3.67
2.90
42
6.21
FCF margin%
14.30
14.72
13.32
14.26
16.02
16.02
15.02
14.64
17.38
16.83
24.12
16.02
14.87
57
0.454
FCF / Net incomex
0.986
0.935
1.016
1.048
0.982
0.976
1.078
1.129
1.067
1.045
1.169
1.067
1.030
53
15.67
ROIC%
6.47
5.62
7.95
8.44
10.77
8.52
6.22
7.05
8.49
10.29
6.54
8.49
8.19
29
27.35
Return on equity%
11.70
9.42
7.08
6.20
3.69
2.96
2.00
1.43
2.93
4.51
11.48
2.93
4.10
80
21.31
Return on assets%
3.38
5.34
6.32
7.09
9.18
7.81
6.69
5.13
7.53
4.75
28.23
6.69
6.51
24
4.37
EPS¥
3.38
3.17
3.20
3.36
3.69
3.41
3.45
3.62
3.89
3.75
4.63
0.32%
2.09%
—
17.14
EPS growth%
12.60
10.03
9.07
8.32
6.81
6.58
8.59
6.45
8.71
7.85
12.77
7.85
8.45
94
2.98
Bookvalue per sh¥
3.19
3.46
3.94
4.44
4.46
4.54
4.44
4.71
4.92
5.69
3.17
5.01%
6.90%
—
2.19
FCF per share¥
4.33
4.75
4.56
4.80
5.35
4.94
5.44
5.74
5.73
5.66
1.05
1.13%
2.98%
—
3.08
Dividend per sh¥
1.20
1.27
1.12
1.11
1.03
0.91
0.82
0.72
0.79
0.76
4.50
(5.98%)
(5.31%)
—
5.13
Div yield (avg)%
14.30
11.95
10.24
12.98
13.95
14.30
12.40
15.21
13.79
12.42
15.69
13.79
13.38
40
3.04
Payout ratio%
21.73
20.37
17.80
16.37
18.35
15.83
15.93
13.11
15.16
12.39
28.02
15.16
16.15
26
0.363
Shares (diluted)B
0.589
0.704
0.820
0.818
0.952
1.007
1.186
1.414
1.434
1.554
0.368
10.30%
11.14%
6
27.58
Buyback yield%
14.02
14.22
16.73
13.74
14.75
12.40
14.03
16.08
18.57
20.24
10.25
16.08
14.48
12
1.021
D/E ratiox
1.955
2.017
2.066
2.160
2.052
2.072
2.009
2.308
2.351
2.490
0.872
2.308
2.069
89
2.749
Enterprise value¥B
3.518
3.558
3.648
3.382
3.575
3.857
3.772
3.548
3.362
3.157
0.152
(2.46%)
(1.40%)
39
1.027
LT debt¥B
2.981
3.176
3.431
3.352
3.372
3.253
3.577
3.651
4.196
4.369
2.011
5.32%
4.58%
91
Revenue
¥3.315B
8.89%
1.00×
Cost of revenue
¥2.265B
8.92%
1.00×
Operating expenses
¥436.4M
8.88%
1.00×
Cash and investments
18.95%
Spread over hurdle
(3.02%)