0.321
Revenue¥B
1.079
1.132
1.216
1.313
1.420
1.513
1.577
1.697
1.775
1.888
0.329
5.86%
6.17%
43
12.35
Revenue growth%
34.45
36.60
36.98
38.12
36.47
35.33
34.16
35.70
38.14
39.91
5.72
35.70
36.53
94
28.05
Gross margin%
25.73
22.94
22.86
24.41
22.60
22.99
24.03
23.14
24.46
22.54
29.47
23.14
23.07
29
15.84
Operating margin%
20.87
22.21
21.15
19.04
21.30
22.74
20.62
18.86
19.74
22.40
11.66
20.62
21.01
58
2.59
Net margin%
10.53
13.22
13.26
11.92
11.32
10.94
8.17
6.03
5.03
2.69
24.06
6.03
10.74
76
32.99
P/E ratio (avg)x
15.21
15.84
17.03
17.69
18.48
18.24
17.49
17.30
16.67
16.62
30.40
17.30
17.16
23
33.80
EV/EBITx
9.365
9.717
9.091
8.462
8.424
8.371
7.672
6.629
6.616
5.654
6.313
6.629
8.397
67
19.46
FCF yield (avg)%
6.41
5.55
6.28
5.47
7.82
7.39
6.63
4.56
5.65
4.24
12.92
5.65
5.97
50
21.19
FCF margin%
24.07
24.85
22.33
20.83
20.21
21.70
22.89
23.12
23.98
23.99
20.33
23.12
23.01
17
1.047
FCF / Net incomex
0.757
0.825
0.919
0.883
0.840
0.926
0.841
0.788
0.807
0.883
0.258
0.841
0.841
18
26.19
ROIC%
14.04
16.96
18.59
21.09
19.59
18.53
21.05
20.51
19.13
19.64
12.45
19.64
19.36
41
16.08
Return on equity%
24.83
23.63
20.81
18.96
21.26
21.79
24.17
24.24
24.08
21.84
6.31
24.08
22.73
44
19.67
Return on assets%
10.66
12.13
14.15
11.38
9.10
6.68
7.76
7.82
7.32
6.90
7.09
7.32
8.46
25
4.56
EPS¥
4.66
4.59
4.93
4.55
4.67
4.95
5.16
5.66
6.23
6.98
5.09
8.39%
4.13%
—
19.55
EPS growth%
12.07
10.02
7.16
9.88
8.55
6.44
8.24
11.08
11.37
12.86
21.30
11.08
9.95
83
1.03
Bookvalue per sh¥
4.38
4.29
4.91
4.79
4.58
4.38
5.10
5.90
6.59
6.32
5.27
6.66%
5.11%
—
3.33
FCF per share¥
1.69
1.80
1.97
1.88
1.88
1.89
2.15
2.45
2.30
2.71
4.89
7.56%
5.90%
—
3.64
Dividend per sh¥
2.27
2.59
3.05
3.41
3.57
3.45
3.40
3.39
3.82
3.68
1.61
0.64%
6.18%
—
8.69
Div yield (avg)%
0.40
1.60
1.16
0.40
0.40
2.39
5.10
5.44
5.73
8.08
3.00
5.44
2.00
37
20.67
Payout ratio%
31.19
31.21
33.15
35.92
36.28
36.05
37.12
38.91
40.79
43.03
26.39
38.91
36.16
86
118.5
Shares (diluted)M
133.4
145.5
153.6
175.2
177.7
180.6
163.3
170.1
161.2
155.9
118.1
(2.59%)
2.34%
81
14.61
Buyback yield%
1.14
1.52
4.39
2.91
4.11
4.61
4.03
5.81
6.86
4.40
14.41
4.61
4.25
29
0.140
D/E ratiox
1.296
1.319
1.463
1.470
1.594
1.693
1.609
1.682
1.902
2.154
1.080
1.693
1.601
15
1.254
Enterprise value¥B
0.215
0.197
0.192
0.198
0.200
0.198
0.220
0.200
0.203
0.216
1.171
1.62%
0.39%
12
1.781
LT debt¥B
1.392
1.276
1.347
1.365
1.270
1.354
1.383
1.516
1.523
1.379
0.407
1.66%
(0.95%)
84
Revenue
¥1.888B
6.17%
1.00×
Cost of revenue
¥1.132B
6.22%
1.00×
Operating expenses
¥288.3M
6.08%
0.99×
Cash and investments
15.61%
Spread over hurdle
(1.16%)