0.715
Revenue¥B
0.684
0.725
0.773
0.817
0.861
0.923
0.980
1.018
1.059
1.129
0.758
5.56%
5.84%
31
17.39
Revenue growth%
13.10
11.70
14.11
11.75
10.88
12.01
12.13
10.36
13.01
13.85
14.55
12.13
12.07
86
12.64
Gross margin%
32.86
31.20
32.07
30.87
29.77
27.72
26.57
24.37
23.03
22.31
10.53
24.37
28.75
30
3.96
Operating margin%
14.92
12.12
12.68
11.25
10.28
9.08
9.80
7.96
9.05
10.47
10.66
9.08
10.38
75
15.72
Net margin%
19.87
17.11
15.26
17.82
20.71
18.81
17.31
18.49
18.23
20.06
9.52
18.49
18.36
67
19.45
P/E ratio (avg)x
25.08
23.70
26.48
25.33
26.90
28.28
30.91
31.62
35.49
33.79
14.14
31.62
27.59
83
31.83
EV/EBITx
8.057
8.633
8.029
8.658
9.075
9.414
10.05
11.45
11.61
11.79
21.31
11.45
9.244
92
20.03
FCF yield (avg)%
0.40
1.78
3.97
4.52
6.37
7.89
10.45
10.14
12.21
11.77
21.07
10.45
7.13
40
28.71
FCF margin%
8.01
7.98
10.75
12.66
12.09
14.23
14.07
12.23
12.71
10.92
7.91
12.71
12.16
49
0.649
FCF / Net incomex
0.751
0.804
0.794
0.784
0.752
0.811
0.778
0.780
0.822
0.885
1.176
0.811
0.789
38
18.22
ROIC%
9.31
9.16
10.65
10.90
7.95
10.53
9.02
11.19
8.93
9.80
25.54
9.80
9.56
77
22.71
Return on equity%
10.73
9.29
8.55
10.15
8.32
6.62
7.82
7.94
6.57
8.75
21.36
7.82
8.43
64
17.17
Return on assets%
25.81
27.59
27.36
24.46
23.58
21.72
18.93
21.64
24.18
26.46
2.38
21.72
24.32
87
1.53
EPS¥
0.89
0.87
0.78
0.81
0.75
0.72
0.80
0.73
0.81
0.90
1.66
3.68%
(0.33%)
—
23.83
EPS growth%
10.65
10.70
9.98
7.21
10.17
10.69
12.09
13.72
16.15
15.59
24.99
13.72
10.69
64
0.96
Bookvalue per sh¥
0.56
0.59
0.61
0.59
0.56
0.57
0.54
0.61
0.70
0.69
1.40
4.34%
1.88%
—
0.79
FCF per share¥
0.76
0.87
1.00
1.17
1.29
1.29
1.48
1.63
1.78
2.07
1.28
9.84%
11.85%
—
0.50
Dividend per sh¥
1.08
1.13
1.20
1.21
1.32
1.46
1.58
1.65
1.67
1.73
0.84
5.52%
4.68%
—
13.31
Div yield (avg)%
11.46
9.35
7.94
7.66
6.60
6.92
7.97
7.78
6.36
9.26
10.64
7.78
7.86
84
3.58
Payout ratio%
12.31
13.51
13.14
14.42
11.74
9.89
9.58
11.15
11.87
9.14
21.51
9.89
11.81
11
608.3
Shares (diluted)M
581.1
636.1
576.3
587.6
592.4
640.9
583.4
604.0
636.9
694.5
618.6
3.23%
2.03%
29
8.15
Buyback yield%
5.37
4.71
6.63
9.05
8.41
10.12
11.15
8.99
8.62
9.15
20.52
9.15
8.80
9
1.630
D/E ratiox
1.070
1.075
0.956
0.949
0.904
0.871
0.882
0.759
0.795
0.748
1.655
0.795
0.893
45
835.0
Enterprise value¥M
361.5
395.1
393.9
355.9
336.5
344.3
347.4
382.9
378.2
427.2
849.3
4.89%
1.17%
74
0.498
LT debt¥B
1.186
1.289
1.222
1.203
1.156
1.092
1.109
1.165
1.284
1.333
0.444
2.89%
1.93%
25
Revenue
¥1.129B
5.84%
1.00×
Cost of revenue
¥590.7M
6.18%
1.03×
Operating expenses
¥251.2M
5.31%
0.95×
Cash and investments
19.63%
Spread over hurdle
10.11%