0.279
Revenue¥B
0.632
0.676
0.718
0.759
0.812
0.867
0.944
1.009
1.061
1.134
0.287
6.91%
6.85%
71
22.02
Revenue growth%
15.61
18.54
21.05
21.16
23.34
26.00
23.92
22.65
23.78
22.54
5.89
23.78
22.60
44
3.76
Gross margin%
20.48
19.89
20.63
19.47
16.63
18.36
16.58
16.42
17.11
18.15
9.89
17.11
18.25
83
23.82
Operating margin%
20.15
19.63
16.81
16.84
19.05
18.94
21.02
22.38
23.53
26.44
18.99
22.38
19.89
12
4.77
Net margin%
22.19
21.93
21.85
23.57
25.83
25.32
22.55
20.42
21.37
24.01
16.57
22.55
22.37
67
31.34
P/E ratio (avg)x
24.69
23.35
21.68
22.00
20.64
20.29
18.83
17.86
16.39
14.04
12.98
17.86
20.46
43
30.80
EV/EBITx
28.21
26.14
24.44
26.35
23.26
21.97
19.39
19.92
17.20
17.08
37.10
19.39
22.61
39
24.23
FCF yield (avg)%
25.19
23.08
24.02
23.52
24.23
26.25
27.38
25.81
23.43
26.19
14.27
26.19
24.71
61
10.10
FCF margin%
26.78
26.78
28.36
29.29
30.93
33.91
35.61
36.24
37.10
38.86
17.49
36.24
32.42
68
0.819
FCF / Net incomex
0.420
0.384
0.347
0.385
0.386
0.368
0.400
0.457
0.437
0.476
1.689
0.437
0.393
48
19.31
ROIC%
21.76
23.38
21.52
21.81
24.45
26.01
28.79
25.89
24.02
22.70
29.87
25.89
23.70
87
24.35
Return on equity%
24.79
26.41
23.71
25.42
28.36
28.73
27.00
25.49
27.84
26.80
4.64
27.00
26.60
34
6.47
Return on assets%
0.40
0.40
1.58
1.17
0.40
2.24
2.90
2.56
0.40
0.40
26.92
2.24
0.79
63
4.76
EPS¥
8.25
8.84
9.13
10.04
8.99
8.50
9.36
9.80
9.68
10.69
5.08
3.53%
1.86%
—
28.14
EPS growth%
23.44
24.76
23.11
25.48
24.14
22.11
23.95
24.06
22.13
19.29
12.87
22.13
23.69
8
2.32
Bookvalue per sh¥
1.34
1.36
1.19
1.03
1.06
1.02
1.08
1.01
1.09
0.98
9.16
(1.47%)
(2.70%)
—
1.80
FCF per share¥
6.36
5.89
5.38
5.80
6.11
6.18
5.66
5.76
5.89
6.59
7.89
1.55%
(0.05%)
—
4.87
Dividend per sh¥
5.70
5.94
5.69
5.25
5.35
5.94
5.48
5.66
5.42
5.62
5.38
1.01%
0.34%
—
3.68
Div yield (avg)%
26.81
24.47
26.41
27.73
27.03
24.54
25.33
23.45
22.43
23.28
11.85
23.45
24.93
89
23.80
Payout ratio%
27.45
27.90
25.85
26.47
25.15
24.63
22.81
23.24
22.61
23.10
13.87
23.10
24.89
92
111.1
Shares (diluted)M
69.09
60.06
52.08
52.25
52.88
45.33
44.15
47.66
45.79
47.50
115.1
(2.12%)
(4.83%)
35
24.32
Buyback yield%
24.90
26.83
24.82
25.82
27.64
30.56
28.94
28.33
28.86
29.48
13.34
28.94
27.98
43
0.796
D/E ratiox
1.702
1.800
2.094
2.109
2.083
2.244
2.474
2.392
2.652
3.117
1.180
2.474
2.176
59
0.484
Enterprise value¥B
1.387
1.575
1.790
1.946
2.007
1.932
2.086
1.934
1.944
1.915
0.250
(0.94%)
3.96%
46
879.8
LT debt¥M
700.1
684.3
583.4
605.8
610.4
555.7
574.1
535.1
454.8
477.0
871.9
(4.81%)
(4.92%)
91
Revenue
¥1.134B
6.85%
1.00×
Cost of revenue
¥604.3M
6.69%
0.99×
Operating expenses
¥282.0M
7.15%
1.03×
Cash and investments
20.77%
Spread over hurdle
12.73%