0.479
Revenue¥B
0.509
0.553
0.591
0.657
0.716
0.794
0.857
0.950
1.056
1.168
0.522
10.29%
9.56%
86
14.12
Revenue growth%
14.13
16.03
17.83
15.49
15.88
17.93
15.40
13.82
11.92
10.31
21.13
13.82
15.45
8
25.75
Gross margin%
7.99
5.49
5.90
6.01
4.71
6.82
6.11
7.16
6.80
6.57
14.55
6.80
6.34
52
5.95
Operating margin%
25.44
23.71
22.41
21.12
18.63
17.71
16.31
17.40
17.98
20.66
17.15
17.71
19.65
74
10.71
Net margin%
4.69
2.66
3.37
1.87
0.40
3.33
5.67
3.62
6.16
6.17
2.44
5.67
3.50
5
16.21
P/E ratio (avg)x
34.90
39.51
42.45
47.73
47.70
48.40
48.32
47.04
55.88
62.32
28.02
48.40
47.72
51
13.79
EV/EBITx
24.11
22.21
20.51
22.19
21.11
19.23
17.05
18.65
17.29
16.85
21.75
17.29
19.87
95
19.04
FCF yield (avg)%
7.04
4.80
3.98
3.95
5.65
5.67
6.64
5.68
6.63
4.47
23.69
5.68
5.66
46
25.09
FCF margin%
28.59
28.92
26.32
26.37
26.80
24.19
26.01
23.60
20.81
20.09
15.76
23.60
26.16
61
0.180
FCF / Net incomex
1.057
1.076
1.102
1.122
1.250
1.330
1.412
1.523
1.509
1.459
0.352
1.459
1.290
46
8.52
ROIC%
26.78
26.38
25.73
27.93
28.66
28.85
30.99
28.80
25.82
25.33
18.35
28.80
27.35
23
12.88
Return on equity%
23.22
21.61
24.15
22.56
19.70
20.00
20.29
19.10
17.80
19.35
26.48
19.35
20.15
88
28.44
Return on assets%
29.88
30.01
28.95
27.94
25.00
25.96
24.98
26.93
29.58
30.77
19.17
26.93
28.44
30
2.56
EPS¥
1.95
1.93
2.12
2.11
2.36
2.13
2.24
2.50
2.45
2.27
2.77
(0.75%)
2.34%
—
2.58
EPS growth%
14.24
12.83
9.92
8.47
10.54
9.14
10.57
10.12
11.92
12.87
4.82
10.57
10.56
21
1.56
Bookvalue per sh¥
2.07
2.10
2.23
2.57
2.61
2.73
2.71
3.00
3.03
2.96
0.71
2.49%
5.28%
—
2.84
FCF per share¥
3.24
3.40
3.79
3.95
4.29
4.16
4.83
4.89
4.77
4.87
2.93
2.54%
5.96%
—
1.31
Dividend per sh¥
1.67
1.89
1.84
2.14
2.45
2.62
2.55
2.53
2.71
2.76
4.58
2.39%
5.95%
—
10.40
Div yield (avg)%
6.14
7.74
6.43
5.36
4.26
6.12
6.69
8.59
10.84
13.19
7.84
8.59
6.56
43
7.08
Payout ratio%
34.16
36.19
39.01
37.10
39.16
36.90
39.74
39.36
39.14
36.83
25.33
39.14
38.06
50
155.3
Shares (diluted)M
174.1
172.7
180.8
198.3
211.2
210.9
196.1
187.8
188.7
194.5
163.5
(1.63%)
1.94%
9
9.06
Buyback yield%
16.59
19.43
16.79
14.65
16.11
15.81
15.40
15.56
13.80
13.52
13.20
15.40
15.68
79
0.439
D/E ratiox
0.180
0.200
0.198
0.212
0.223
0.246
0.266
0.256
0.239
0.224
0.411
0.246
0.223
88
0.790
Enterprise value¥B
0.898
0.890
0.944
0.938
1.051
1.101
1.154
1.132
1.064
1.007
1.051
(0.87%)
2.69%
53
0.812
LT debt¥B
0.085
0.094
0.083
0.076
0.083
0.092
0.099
0.098
0.103
0.099
1.031
3.64%
1.64%
45
Revenue
¥1.168B
9.56%
1.00×
Cost of revenue
¥817.5M
9.56%
1.00×
Operating expenses
¥226.4M
10.66%
1.11×
Goodwill & intangibles
15.43%
Spread over hurdle
(1.05%)