0.319
Revenue¥B
0.860
0.953
1.051
1.136
1.222
1.309
1.436
1.538
1.704
1.894
0.350
9.16%
9.16%
68
19.79
Revenue growth%
13.83
12.77
13.80
14.26
15.15
13.54
15.93
17.74
17.14
18.24
26.78
17.14
14.71
76
16.00
Gross margin%
26.90
28.79
29.69
29.24
27.64
26.75
25.00
27.06
27.02
26.09
22.23
26.75
27.04
51
9.65
Operating margin%
8.98
8.92
9.34
12.13
14.85
16.03
17.36
19.57
22.50
19.66
19.16
19.57
15.44
52
3.59
Net margin%
2.36
2.04
0.40
0.40
1.29
2.28
4.68
2.47
0.40
0.40
7.50
2.28
1.66
12
23.72
P/E ratio (avg)x
26.18
25.62
26.30
30.09
34.13
38.83
37.03
36.13
39.05
42.53
17.33
38.83
35.13
26
12.22
EV/EBITx
49.12
52.04
58.32
61.26
69.91
67.58
74.57
84.80
97.76
96.66
30.76
84.80
68.74
67
5.13
FCF yield (avg)%
16.99
16.60
14.39
12.87
15.54
15.63
17.30
19.47
18.15
16.74
4.73
17.30
16.67
36
7.09
FCF margin%
0.40
1.14
3.24
2.48
4.26
5.77
8.75
5.90
4.28
2.85
22.63
5.77
3.75
28
0.668
FCF / Net incomex
1.225
1.378
1.453
1.604
1.659
1.757
2.067
2.412
2.624
2.896
0.190
2.412
1.708
70
6.99
ROIC%
10.44
7.56
9.54
10.31
12.63
13.87
11.00
10.22
7.66
5.55
19.95
10.22
10.26
40
19.57
Return on equity%
18.14
17.32
17.05
14.45
12.88
12.87
12.47
13.68
16.35
17.65
25.03
13.68
15.40
59
22.07
Return on assets%
2.58
0.96
1.05
0.40
2.73
3.16
3.88
3.46
5.21
7.75
5.88
3.88
2.94
18
4.41
EPS¥
10.51
11.51
12.01
13.69
13.87
14.32
13.68
13.75
13.84
15.47
4.67
2.22%
5.60%
—
17.69
EPS growth%
18.88
18.04
16.13
15.51
12.57
12.65
12.82
11.65
9.91
11.78
6.22
11.78
12.74
6
3.95
Bookvalue per sh¥
9.83
11.59
11.78
14.05
15.27
16.43
19.58
20.97
24.37
27.71
5.06
12.65%
11.21%
—
7.95
FCF per share¥
7.82
8.84
8.61
8.96
10.32
11.18
11.63
11.83
11.59
13.89
4.85
6.12%
6.77%
—
1.23
Dividend per sh¥
8.74
7.86
7.10
6.94
7.15
6.64
6.66
7.14
7.99
7.15
4.85
0.01%
(0.96%)
—
4.94
Div yield (avg)%
21.99
20.13
17.48
14.89
11.95
11.56
9.90
7.71
9.11
6.89
20.73
9.11
11.76
49
19.11
Payout ratio%
11.52
10.21
10.10
9.52
11.74
12.92
13.99
16.32
16.92
16.56
21.96
16.32
12.33
48
125.3
Shares (diluted)M
110.0
107.1
116.7
126.1
115.5
110.2
118.5
115.1
117.6
129.5
124.9
2.32%
1.28%
9
4.97
Buyback yield%
27.68
25.06
26.60
25.98
27.28
29.33
29.70
28.12
26.16
28.20
3.89
28.20
27.48
27
0.433
D/E ratiox
0.209
0.244
0.270
0.305
0.363
0.395
0.414
0.425
0.436
0.446
0.191
0.425
0.379
94
1.593
Enterprise value¥B
1.286
1.356
1.253
1.300
1.319
1.487
1.644
1.642
1.543
1.689
0.664
5.08%
3.11%
49
0.235
LT debt¥B
1.166
1.232
1.330
1.392
1.254
1.196
1.045
1.103
1.149
1.217
0.541
(0.59%)
0.42%
59
Revenue
¥1.894B
9.16%
1.00×
Cost of revenue
¥1.029B
9.25%
1.01×
Operating expenses
¥228.5M
8.95%
0.98×
Cash and investments
16.29%
Spread over hurdle
(0.28%)