0.643
Revenue¥B
0.884
0.934
0.981
1.026
1.078
1.107
1.161
1.221
1.241
1.271
0.668
3.36%
4.01%
25
16.46
Revenue growth%
8.53
6.65
7.59
5.81
3.31
5.99
5.69
2.76
0.40
0.40
15.18
2.76
5.75
80
19.78
Gross margin%
6.73
5.98
4.76
3.09
3.42
1.99
4.08
1.78
2.94
5.49
3.91
2.94
3.75
13
2.40
Operating margin%
2.90
5.30
5.54
5.51
6.86
4.94
4.23
4.35
4.03
3.66
10.19
4.23
4.64
64
12.04
Net margin%
22.78
22.21
22.60
23.25
22.63
20.90
19.26
19.03
17.50
19.07
17.99
19.07
21.56
28
24.62
P/E ratio (avg)x
27.76
26.09
27.51
27.26
30.27
31.67
32.89
31.47
30.64
28.45
8.985
31.47
29.36
5
6.829
EV/EBITx
44.65
52.68
61.55
69.39
78.04
83.95
85.01
82.75
84.15
92.01
19.27
84.15
80.39
93
10.99
FCF yield (avg)%
12.89
10.14
9.34
10.89
11.30
8.74
10.93
9.39
8.42
10.29
12.35
9.39
10.22
54
25.97
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.32
1.99
3.75
17.46
1.99
0.40
44
1.078
FCF / Net incomex
0.959
0.924
0.885
0.873
0.932
0.894
1.033
1.011
1.153
1.083
1.124
1.033
0.945
39
2.76
ROIC%
12.93
10.34
8.83
8.42
10.37
10.49
7.83
7.04
8.18
7.85
11.70
7.85
8.63
52
14.99
Return on equity%
11.07
10.20
12.86
11.89
11.78
12.64
13.58
10.74
13.66
16.63
12.57
13.58
12.27
14
27.86
Return on assets%
28.53
29.41
26.63
27.11
26.51
27.58
30.50
30.21
31.17
29.54
18.90
30.21
28.97
70
0.63
EPS¥
0.46
0.53
0.58
0.56
0.64
0.61
0.62
0.69
0.73
0.71
0.69
2.03%
4.48%
—
8.97
EPS growth%
23.13
23.86
25.29
22.96
20.43
18.61
19.86
22.68
19.75
20.32
29.78
19.86
21.56
9
0.84
Bookvalue per sh¥
0.47
0.47
0.52
0.52
0.52
0.56
0.57
0.62
0.71
0.74
0.22
7.39%
6.43%
—
0.35
FCF per share¥
0.70
0.67
0.71
0.78
0.89
0.89
0.97
0.96
0.94
1.04
0.77
3.17%
4.98%
—
0.56
Dividend per sh¥
0.58
0.59
0.57
0.54
0.52
0.47
0.41
0.43
0.43
0.41
0.23
(4.61%)
(3.06%)
—
9.07
Div yield (avg)%
9.26
10.15
8.36
6.81
8.07
6.95
9.24
9.34
9.35
11.20
11.68
9.34
9.25
82
28.12
Payout ratio%
9.51
9.32
11.76
13.13
10.28
12.11
10.44
7.87
10.78
10.82
21.18
10.78
10.61
66
349.5
Shares (diluted)M
276.2
274.6
284.5
316.3
350.8
347.9
384.1
379.3
395.9
399.2
348.0
2.62%
2.84%
16
28.09
Buyback yield%
31.16
34.06
33.59
30.65
30.75
31.94
31.32
33.35
33.58
33.82
16.63
33.35
32.64
89
1.627
D/E ratiox
0.858
0.900
1.018
1.056
1.024
1.151
1.260
1.441
1.332
1.504
0.413
1.332
1.104
63
678.7
Enterprise value¥M
781.5
804.9
789.0
808.1
733.6
805.9
738.6
792.0
875.5
948.2
100.2
5.27%
1.68%
39
745.0
LT debt¥M
114.7
104.7
116.8
114.0
103.1
100.8
101.6
103.7
97.69
104.7
62.30
0.31%
(0.50%)
72
Revenue
¥1.271B
4.01%
1.00×
Cost of revenue
¥625.2M
3.40%
0.94×
Operating expenses
¥308.4M
4.69%
1.07×
Cash and investments
18.54%
Spread over hurdle
24.10%