0.137
Revenue¥B
0.746
0.790
0.854
0.925
0.981
1.056
1.150
1.225
1.300
1.386
0.140
7.14%
7.34%
57
20.74
Revenue growth%
8.05
7.40
8.13
6.52
5.79
2.98
3.86
2.19
1.97
2.57
25.49
2.57
4.82
63
12.08
Gross margin%
9.93
11.51
13.90
13.75
14.80
14.41
17.24
18.94
19.53
17.86
14.28
17.86
14.61
84
30.00
Operating margin%
31.41
33.67
35.40
36.45
34.18
35.22
35.75
33.07
32.13
34.80
21.02
34.80
34.49
74
7.33
Net margin%
18.73
20.91
20.06
20.88
22.95
22.50
23.08
24.28
23.26
21.28
7.48
23.08
21.89
41
31.77
P/E ratio (avg)x
40.35
46.53
53.27
57.79
59.47
65.99
74.96
78.84
80.75
89.63
26.00
78.84
62.73
59
23.75
EV/EBITx
21.23
23.89
28.22
33.02
36.67
37.17
44.70
46.09
47.82
47.94
34.65
46.09
36.92
6
9.68
FCF yield (avg)%
1.33
4.17
3.04
2.85
0.40
0.40
3.39
3.00
2.55
4.76
26.28
3.00
2.93
54
19.75
FCF margin%
13.48
16.38
16.11
16.78
14.15
15.85
14.27
17.06
19.51
20.08
19.61
17.06
16.24
22
0.258
FCF / Net incomex
2.380
2.442
2.596
2.690
3.083
3.477
3.554
3.997
3.891
4.329
0.956
3.891
3.280
61
15.25
ROIC%
12.10
14.53
15.43
17.74
18.88
18.52
19.91
19.28
19.50
18.90
6.46
19.28
18.70
65
24.82
Return on equity%
24.48
22.58
24.61
27.36
27.93
29.83
28.64
25.86
23.42
20.43
9.63
25.86
25.24
61
14.55
Return on assets%
14.31
16.86
14.48
16.08
18.76
21.12
19.66
16.69
18.22
18.06
15.09
18.22
17.46
42
0.83
EPS¥
1.45
1.48
1.40
1.58
1.62
1.74
1.61
1.58
1.66
1.88
0.88
3.00%
3.47%
—
21.99
EPS growth%
35.26
33.32
34.04
35.37
33.04
34.08
31.55
33.78
33.93
31.35
14.69
33.78
33.86
35
0.95
Bookvalue per sh¥
0.93
0.98
0.99
1.01
0.90
0.88
0.89
0.93
0.99
1.01
0.92
2.33%
1.01%
—
0.75
FCF per share¥
0.93
0.87
0.83
0.88
0.87
0.88
0.92
0.96
0.99
1.08
0.76
4.31%
2.31%
—
1.34
Dividend per sh¥
1.04
0.92
0.80
0.82
0.84
0.88
0.94
0.81
0.81
0.77
0.45
(1.71%)
(2.32%)
—
14.92
Div yield (avg)%
17.91
15.93
16.85
16.83
16.76
15.91
13.27
12.47
14.27
16.80
25.47
14.27
16.34
16
16.50
Payout ratio%
22.66
20.60
19.57
22.05
19.59
18.33
15.39
14.22
12.34
15.18
24.78
15.18
18.95
92
1.437
Shares (diluted)B
1.348
1.348
1.212
1.200
1.056
1.089
0.952
1.011
1.070
1.072
1.420
0.31%
(2.57%)
94
3.85
Buyback yield%
9.21
6.74
4.56
5.13
5.25
3.17
0.97
1.18
1.70
1.85
10.31
1.70
3.87
23
1.436
D/E ratiox
0.349
0.400
0.395
0.409
0.446
0.440
0.523
0.549
0.544
0.572
1.097
0.544
0.443
51
545.6
Enterprise value¥M
126.3
131.7
129.4
127.4
128.0
134.8
140.9
152.5
144.1
126.8
996.0
(0.19%)
0.72%
35
0.417
LT debt¥B
1.168
1.106
1.058
0.973
0.963
0.859
0.856
0.887
0.888
0.842
1.714
(2.65%)
(4.47%)
42
Revenue
¥1.386B
7.34%
1.00×
Cost of revenue
¥851.6M
7.71%
1.04×
Operating expenses
¥270.2M
6.89%
0.96×
Spread over hurdle
(2.83%)