1.337
Revenue¥B
0.876
0.904
0.931
0.968
1.036
1.071
1.118
1.152
1.186
1.263
1.368
4.04%
4.16%
53
20.51
Revenue growth%
15.43
16.17
18.37
17.21
18.02
19.33
19.04
18.82
20.76
18.37
5.43
19.04
18.37
38
24.71
Gross margin%
4.31
4.91
5.62
6.50
6.56
9.27
8.43
6.26
6.82
6.60
6.71
6.82
6.53
36
10.62
Operating margin%
22.90
24.33
24.34
24.09
23.25
21.41
21.78
19.85
18.12
20.60
26.45
20.60
22.34
47
25.33
Net margin%
13.50
14.65
14.75
13.06
14.08
11.89
10.94
8.99
8.66
9.16
17.82
9.16
12.47
24
15.62
P/E ratio (avg)x
14.90
15.73
14.92
15.14
15.33
15.76
16.84
15.88
17.88
16.43
30.58
16.43
15.74
47
11.41
EV/EBITx
34.31
33.38
33.37
34.20
36.93
37.50
42.09
41.65
41.51
40.80
22.72
41.51
37.22
86
14.49
FCF yield (avg)%
17.26
16.53
19.14
20.74
22.11
22.80
24.37
24.13
25.82
28.32
12.28
24.37
22.46
75
4.61
FCF margin%
8.74
11.07
10.15
12.85
13.48
11.01
13.09
10.44
12.89
12.63
7.98
12.63
11.85
54
1.478
FCF / Net incomex
0.815
0.793
0.929
1.095
1.175
1.307
1.315
1.256
1.363
1.572
1.450
1.315
1.216
13
27.67
ROIC%
17.70
18.82
21.81
24.51
24.35
22.84
23.53
22.78
22.73
20.52
3.03
22.78
22.75
86
13.82
Return on equity%
23.07
23.02
22.88
22.40
23.15
22.20
19.71
21.46
21.91
21.45
8.15
21.46
22.30
17
4.98
Return on assets%
13.74
11.78
13.33
12.30
10.14
13.08
13.36
15.12
14.14
14.48
5.27
14.14
13.35
61
1.08
EPS¥
0.61
0.67
0.62
0.60
0.53
0.59
0.60
0.60
0.63
0.63
1.12
3.29%
0.58%
—
8.52
EPS growth%
10.69
11.26
10.00
11.73
12.64
11.46
13.52
13.43
15.17
13.12
5.62
13.43
12.19
82
0.98
Bookvalue per sh¥
1.51
1.56
1.72
1.93
2.22
2.07
2.21
2.54
2.45
2.51
0.40
2.44%
6.22%
—
0.60
FCF per share¥
1.56
1.62
1.62
1.64
1.80
1.82
1.95
2.29
2.48
2.45
1.39
6.31%
6.10%
—
0.85
Dividend per sh¥
0.20
0.18
0.17
0.19
0.18
0.17
0.19
0.19
0.20
0.18
0.46
0.75%
(0.92%)
—
25.60
Div yield (avg)%
17.54
17.78
19.75
21.80
23.11
24.92
26.35
23.41
21.53
23.02
3.02
23.41
22.41
47
8.88
Payout ratio%
14.10
12.08
14.68
12.06
12.59
13.92
16.21
16.19
15.68
16.39
20.89
16.19
14.39
69
0.510
Shares (diluted)B
0.680
0.778
0.887
0.969
1.125
1.119
1.249
1.201
1.201
1.277
0.508
2.58%
7.06%
81
24.48
Buyback yield%
20.04
21.76
23.78
25.20
26.45
25.04
27.35
25.11
22.12
25.10
25.45
25.10
25.07
10
1.188
D/E ratiox
0.285
0.338
0.345
0.378
0.450
0.530
0.572
0.609
0.673
0.676
0.765
0.609
0.490
88
0.229
Enterprise value¥B
0.986
1.066
1.226
1.136
1.150
1.265
1.254
1.259
1.307
1.347
1.040
3.21%
2.24%
59
0.893
LT debt¥B
0.810
0.815
0.895
0.813
0.744
0.770
0.849
0.952
1.069
1.140
0.893
8.92%
2.41%
39
Revenue
¥1.263B
4.16%
1.00×
Cost of revenue
¥563.1M
4.32%
1.02×
Operating expenses
¥249.3M
3.87%
0.97×
Cash and investments
15.67%
Spread over hurdle
42.33%