0.666
Revenue¥B
0.772
0.811
0.864
0.931
0.984
1.061
1.129
1.213
1.298
1.411
0.688
7.48%
7.10%
38
29.59
Revenue growth%
31.34
28.44
25.63
28.56
29.10
26.15
26.18
27.20
25.39
26.26
13.51
26.18
26.73
41
20.83
Gross margin%
15.49
18.38
15.41
16.31
16.66
17.85
15.34
14.30
13.70
13.15
17.44
14.30
15.45
13
6.25
Operating margin%
34.85
33.94
35.21
35.68
38.41
41.31
42.87
43.68
41.64
42.97
26.28
42.87
39.86
86
19.59
Net margin%
25.35
27.09
24.91
23.12
21.24
20.24
21.11
23.48
23.94
23.73
17.45
23.48
23.60
90
33.10
P/E ratio (avg)x
30.68
31.77
33.04
37.41
39.34
44.54
52.41
56.51
67.49
79.50
21.17
56.51
41.94
80
26.63
EV/EBITx
43.95
44.22
43.69
45.33
39.88
36.20
34.46
33.47
31.01
30.02
23.16
33.47
38.04
88
23.16
FCF yield (avg)%
16.08
14.45
15.16
17.26
15.56
16.74
16.61
18.21
18.56
15.56
20.05
16.74
16.35
59
9.27
FCF margin%
6.16
8.29
6.41
8.32
10.63
7.87
7.50
10.23
8.93
6.49
16.73
7.87
8.08
60
0.733
FCF / Net incomex
2.411
2.448
2.414
2.757
2.795
3.183
3.323
3.698
3.796
4.023
0.408
3.698
2.989
9
20.13
ROIC%
8.93
10.13
11.26
11.38
11.72
14.05
14.51
12.93
10.75
7.78
25.00
12.93
11.32
75
25.70
Return on equity%
19.80
20.65
21.71
21.70
21.59
22.06
19.69
19.15
19.72
22.31
12.50
19.72
21.12
76
23.48
Return on assets%
10.14
11.16
9.95
9.30
8.01
10.79
10.29
9.90
10.97
13.80
3.18
10.79
10.21
47
0.50
EPS¥
0.72
0.75
0.82
0.96
0.97
1.07
1.28
1.45
1.72
1.69
0.55
11.84%
9.73%
—
15.16
EPS growth%
23.71
26.10
23.61
23.73
23.52
20.89
22.68
24.38
22.84
20.68
18.21
22.68
23.57
21
0.69
Bookvalue per sh¥
0.62
0.63
0.60
0.71
0.68
0.70
0.71
0.81
0.83
0.79
0.48
3.01%
2.93%
—
0.72
FCF per share¥
0.83
0.77
0.70
0.68
0.62
0.62
0.64
0.63
0.59
0.55
0.29
(2.30%)
(3.94%)
—
0.63
Dividend per sh¥
0.85
0.76
0.72
0.64
0.68
0.65
0.70
0.74
0.76
0.82
0.80
3.84%
(0.54%)
—
16.30
Div yield (avg)%
18.26
16.85
14.61
14.76
15.04
16.90
14.64
17.22
19.51
18.25
28.90
17.22
16.87
78
18.44
Payout ratio%
22.87
21.99
23.35
21.64
21.18
23.75
25.78
24.25
23.27
25.88
22.36
24.25
23.31
41
1.377
Shares (diluted)B
1.327
1.239
1.189
1.101
1.055
0.983
0.860
0.908
0.964
1.006
1.385
(0.95%)
(2.07%)
89
18.10
Buyback yield%
12.39
14.78
16.11
14.73
16.88
15.58
12.98
13.09
11.31
11.88
28.20
12.98
13.91
49
1.795
D/E ratiox
1.795
1.735
1.754
1.803
1.775
1.642
1.817
1.954
1.918
2.114
1.465
1.918
1.799
78
643.7
Enterprise value¥M
132.7
123.5
121.3
110.2
114.9
122.9
124.9
131.4
133.3
118.5
306.0
0.62%
(0.59%)
46
779.4
LT debt¥M
53.49
47.23
46.94
43.36
42.90
45.20
48.17
43.54
39.24
34.73
170.1
(4.14%)
(3.34%)
85
Revenue
¥1.411B
7.10%
1.00×
Cost of revenue
¥770.1M
7.10%
1.00×
Operating expenses
¥360.7M
7.66%
1.05×
Goodwill & intangibles
16.92%
Cash and investments
15.58%
Spread over hurdle
45.25%