1.451
Revenue¥B
1.184
1.199
1.264
1.286
1.353
1.368
1.432
1.449
1.506
1.571
1.555
3.03%
3.35%
66
2.12
Revenue growth%
33.62
32.33
30.66
33.10
30.45
27.87
26.82
28.02
26.49
28.28
21.17
27.87
29.36
30
6.91
Gross margin%
11.71
11.31
8.70
11.14
8.45
9.38
9.70
8.28
6.91
7.47
4.45
8.28
9.04
32
3.62
Operating margin%
21.88
24.68
25.07
26.67
27.24
29.77
31.63
29.07
30.94
31.25
21.45
30.94
28.15
27
17.09
Net margin%
18.85
20.67
18.25
15.75
15.54
15.78
16.50
15.10
16.93
16.31
2.06
16.31
16.41
78
25.22
P/E ratio (avg)x
18.99
19.14
18.01
19.28
21.33
19.88
21.06
23.23
21.00
21.09
34.04
21.06
20.44
53
22.48
EV/EBITx
5.260
5.041
4.790
4.078
3.692
3.608
3.387
3.682
3.474
3.580
18.43
3.580
3.687
43
27.59
FCF yield (avg)%
8.02
9.51
12.49
13.72
15.03
13.97
14.78
15.30
15.04
13.36
11.52
14.78
13.84
24
28.04
FCF margin%
30.99
33.71
34.19
34.06
36.41
38.95
37.02
36.04
38.23
40.61
29.18
38.23
36.22
50
0.193
FCF / Net incomex
1.452
1.496
1.340
1.281
1.250
1.121
1.190
1.265
1.314
1.211
0.633
1.211
1.273
86
21.00
ROIC%
2.39
3.53
2.65
3.99
1.71
2.25
3.49
6.01
5.25
6.18
5.12
5.25
3.51
93
27.58
Return on equity%
24.36
25.33
27.26
27.94
27.76
29.28
31.11
33.04
34.57
34.55
23.92
33.04
28.61
16
2.01
Return on assets%
8.17
10.48
11.98
10.73
8.20
8.60
6.66
6.06
6.94
9.65
9.75
6.94
8.40
10
8.40
EPS¥
6.80
7.84
8.69
10.23
10.68
10.50
11.46
12.67
14.60
16.86
9.16
9.55%
10.19%
—
26.44
EPS growth%
19.44
16.64
15.82
16.44
18.92
17.35
18.65
16.75
15.10
14.07
7.46
16.75
16.69
62
1.57
Bookvalue per sh¥
4.98
5.55
5.88
5.91
6.32
6.05
6.77
6.19
5.64
6.08
4.55
(0.75%)
2.21%
—
2.12
FCF per share¥
5.51
5.97
5.87
5.56
5.89
5.18
4.57
4.21
4.09
3.54
1.83
(9.68%)
(5.58%)
—
1.96
Dividend per sh¥
4.01
4.19
3.99
3.85
3.95
4.17
4.56
4.59
4.98
5.01
1.22
4.85%
3.73%
—
27.31
Div yield (avg)%
28.22
31.01
28.05
25.32
24.99
24.55
21.98
22.70
23.78
26.43
14.44
23.78
25.15
62
17.60
Payout ratio%
20.00
17.17
17.13
14.63
11.82
12.87
15.63
18.49
17.89
20.02
11.23
17.89
17.15
52
133.5
Shares (diluted)M
146.1
134.5
135.7
124.8
116.9
127.3
122.4
130.1
131.2
126.0
132.0
1.51%
(1.24%)
82
20.22
Buyback yield%
27.75
25.85
26.74
26.70
26.54
26.34
23.59
23.26
24.87
24.18
24.19
24.18
26.10
36
0.802
D/E ratiox
0.241
0.248
0.261
0.240
0.211
0.192
0.200
0.208
0.179
0.155
0.631
0.192
0.210
26
1.123
Enterprise value¥B
1.428
1.511
1.604
1.472
1.405
1.321
1.352
1.398
1.333
1.190
0.382
(3.26%)
(2.62%)
19
0.626
LT debt¥B
1.307
1.243
1.202
1.342
1.327
1.266
1.234
1.184
1.308
1.252
0.179
(1.16%)
(0.62%)
45
Revenue
¥1.571B
3.35%
1.00×
Cost of revenue
¥966.4M
3.35%
1.00×
Operating expenses
¥245.1M
3.58%
1.02×
Spread over hurdle
57.85%