0.118
Revenue¥B
1.002
1.054
1.079
1.092
1.112
1.132
1.147
1.183
1.200
1.252
0.120
2.40%
2.73%
46
10.55
Revenue growth%
24.24
23.37
22.43
23.40
25.84
23.91
25.46
28.16
28.79
26.52
26.76
26.52
24.85
9
26.34
Gross margin%
37.22
35.04
36.87
34.07
32.87
35.56
32.67
32.74
32.14
30.58
28.95
32.67
33.47
47
4.12
Operating margin%
20.66
21.39
19.23
18.89
16.30
15.08
13.74
13.95
14.28
12.19
5.39
13.95
15.69
73
26.02
Net margin%
18.20
18.83
16.39
16.64
15.44
16.41
17.28
17.71
16.61
13.97
6.11
16.61
16.63
88
34.28
P/E ratio (avg)x
17.65
16.71
15.55
16.22
16.43
17.18
17.88
20.26
18.35
16.60
15.63
17.88
16.95
38
26.13
EV/EBITx
14.90
15.47
14.50
14.44
15.51
14.48
16.69
17.22
16.40
16.06
12.35
16.40
15.49
21
18.67
FCF yield (avg)%
15.26
13.37
13.57
15.20
13.79
13.47
13.03
13.91
15.37
17.93
23.73
13.91
13.85
27
9.08
FCF margin%
4.19
3.99
3.95
2.21
3.07
5.93
8.03
6.59
8.00
10.79
19.25
8.00
5.06
47
0.779
FCF / Net incomex
1.295
1.348
1.308
1.240
1.260
1.158
1.184
1.310
1.213
1.248
0.541
1.213
1.254
44
8.34
ROIC%
21.20
23.23
26.09
27.64
27.47
29.79
32.06
30.09
31.06
32.44
13.83
31.06
28.72
50
20.80
Return on equity%
20.59
23.18
25.67
23.84
21.70
23.86
21.71
22.13
22.24
23.42
17.38
22.24
22.71
46
5.24
Return on assets%
19.47
19.45
19.46
20.67
21.47
23.31
24.57
22.41
20.04
20.88
11.53
22.41
20.78
60
0.93
EPS¥
0.61
0.59
0.52
0.48
0.43
0.46
0.44
0.38
0.34
0.37
0.99
(3.10%)
(4.89%)
—
14.38
EPS growth%
26.30
29.00
29.79
30.39
31.04
31.35
33.98
31.62
33.40
35.07
13.50
33.40
31.19
65
0.85
Bookvalue per sh¥
0.62
0.61
0.61
0.59
0.58
0.62
0.65
0.60
0.66
0.68
0.16
2.98%
1.09%
—
0.29
FCF per share¥
0.19
0.20
0.21
0.23
0.23
0.24
0.26
0.29
0.27
0.29
0.40
4.36%
4.29%
—
0.51
Dividend per sh¥
0.62
0.66
0.67
0.67
0.76
0.72
0.74
0.72
0.78
0.80
0.28
1.03%
3.24%
—
26.90
Div yield (avg)%
17.72
17.93
14.98
16.91
16.18
17.95
17.30
18.01
15.16
17.99
3.13
17.95
17.51
64
11.67
Payout ratio%
16.99
16.18
16.38
14.69
14.07
11.30
14.10
12.43
15.36
16.24
15.54
14.10
15.03
10
0.671
Shares (diluted)B
0.656
0.763
0.835
0.854
1.007
1.131
1.222
1.434
1.666
1.946
0.659
14.09%
11.75%
71
16.32
Buyback yield%
14.91
17.10
18.99
17.84
17.69
16.71
14.64
13.69
12.23
14.05
29.71
14.05
15.81
27
0.467
D/E ratiox
0.591
0.662
0.677
0.611
0.580
0.581
0.583
0.595
0.543
0.610
1.733
0.583
0.593
5
563.7
Enterprise value¥M
139.4
155.4
161.9
155.2
167.3
187.5
176.2
204.5
222.9
234.9
214.7
7.02%
5.74%
8
315.8
LT debt¥M
746.1
739.3
670.4
686.6
643.0
638.7
667.9
618.2
587.6
628.7
227.8
(0.45%)
(1.05%)
23
Revenue
¥1.252B
2.73%
1.00×
Cost of revenue
¥876.2M
2.90%
1.02×
Operating expenses
¥210.3M
3.02%
1.03×
Cash and investments
18.60%
Spread over hurdle
21.22%