0.167
Revenue¥B
0.560
0.613
0.647
0.701
0.756
0.812
0.891
0.949
1.009
1.080
0.182
7.40%
7.47%
89
14.79
Revenue growth%
19.65
19.58
17.65
18.36
19.48
18.57
18.92
17.87
19.20
19.24
12.06
18.92
19.06
41
19.53
Gross margin%
21.27
20.56
23.31
26.06
26.46
23.59
23.57
23.74
26.10
25.68
16.99
23.74
23.67
34
7.08
Operating margin%
9.64
10.25
12.23
13.57
12.68
13.23
14.42
16.55
17.99
20.08
24.23
16.55
13.40
7
23.57
Net margin%
27.83
28.68
26.59
24.41
23.14
24.25
27.05
24.56
26.90
24.94
14.78
24.94
25.76
72
13.48
P/E ratio (avg)x
35.00
41.18
45.73
50.56
59.59
57.32
59.20
58.87
66.68
70.44
32.27
59.20
58.09
76
18.78
EV/EBITx
48.48
53.78
59.91
58.98
58.18
63.46
74.44
79.36
95.28
108.9
30.23
79.36
61.68
82
7.41
FCF yield (avg)%
20.87
20.58
22.54
24.83
23.40
23.22
22.94
20.41
18.63
18.60
3.72
20.41
21.70
66
6.32
FCF margin%
18.69
21.48
19.38
20.42
20.23
22.62
23.61
22.65
21.31
18.78
16.25
22.62
20.87
16
0.833
FCF / Net incomex
0.409
0.408
0.428
0.446
0.472
0.495
0.524
0.534
0.493
0.553
1.397
0.524
0.482
55
11.12
ROIC%
18.94
16.12
15.04
13.96
16.86
17.24
19.16
17.90
20.02
17.93
21.25
17.93
17.57
40
28.23
Return on equity%
6.55
5.88
6.19
8.51
9.04
9.77
8.17
9.83
9.98
12.02
10.27
9.83
8.77
84
4.10
Return on assets%
34.97
35.51
32.66
32.50
33.33
34.17
33.10
32.37
29.42
28.88
9.17
32.37
32.88
70
0.30
EPS¥
1.29
1.38
1.34
1.49
1.41
1.53
1.52
1.57
1.47
1.61
0.32
2.80%
2.03%
—
28.50
EPS growth%
2.25
1.69
1.25
3.24
0.41
0.40
0.40
1.26
1.00
0.40
25.74
0.40
1.12
12
0.58
Bookvalue per sh¥
0.29
0.31
0.29
0.31
0.27
0.29
0.26
0.23
0.22
0.20
0.96
(5.91%)
(3.78%)
—
0.37
FCF per share¥
1.87
2.02
1.97
2.03
1.95
1.90
1.92
2.03
2.12
2.34
1.18
3.70%
2.90%
—
0.38
Dividend per sh¥
0.66
0.66
0.66
0.69
0.65
0.65
0.70
0.78
0.70
0.64
0.21
(0.38%)
0.47%
—
17.46
Div yield (avg)%
9.64
8.38
10.12
9.82
7.28
5.72
6.10
7.08
5.02
3.76
10.58
5.72
7.18
15
8.64
Payout ratio%
12.22
11.27
13.96
11.09
12.10
13.63
13.70
13.97
12.95
13.13
9.04
13.63
13.04
83
564.6
Shares (diluted)M
803.1
875.4
788.9
709.8
773.6
729.4
770.2
728.2
751.4
843.2
579.8
1.74%
(0.10%)
45
10.92
Buyback yield%
29.62
31.85
30.49
30.75
32.07
29.53
26.99
24.17
23.65
25.17
23.28
25.17
29.57
83
1.545
D/E ratiox
1.731
1.666
1.841
1.828
2.122
2.362
2.635
3.094
3.445
3.536
0.532
3.094
2.242
63
0.923
Enterprise value¥B
2.172
2.372
2.701
2.775
3.239
3.763
3.794
3.730
4.032
4.532
1.074
6.95%
9.23%
12
84.30
LT debt¥M
580.0
688.4
673.7
674.8
720.1
691.0
794.0
770.6
825.0
980.9
980.7
6.38%
6.95%
91
Revenue
¥1.080B
7.47%
1.00×
Cost of revenue
¥572.6M
7.22%
0.98×
Operating expenses
¥209.6M
8.50%
1.10×
Cash and investments
18.12%
Spread over hurdle
29.50%