1.214
Revenue¥B
0.833
0.918
0.994
1.089
1.158
1.268
1.386
1.485
1.625
1.782
1.336
9.01%
8.51%
54
9.89
Revenue growth%
9.24
8.40
6.13
8.01
8.81
7.64
5.51
7.25
5.59
4.18
18.74
5.59
7.45
87
17.71
Gross margin%
25.60
23.87
23.63
24.14
22.48
19.95
18.67
17.24
16.61
13.73
14.72
17.24
21.21
44
27.26
Operating margin%
8.48
5.63
2.88
2.74
5.13
4.77
2.41
0.40
0.40
0.40
23.52
0.40
2.81
52
22.94
Net margin%
27.38
27.21
30.02
32.86
30.66
29.02
30.07
29.06
29.32
26.92
18.52
29.06
29.19
77
15.24
P/E ratio (avg)x
36.78
40.90
40.74
37.63
39.90
44.27
48.48
46.77
43.58
48.47
34.92
46.77
42.24
60
13.86
EV/EBITx
17.98
17.47
18.85
18.63
19.32
20.27
20.94
20.96
21.01
19.92
11.66
20.94
19.62
32
4.41
FCF yield (avg)%
15.88
13.01
10.24
7.50
8.57
6.76
6.49
9.32
11.59
13.61
29.36
9.32
9.78
72
27.06
FCF margin%
18.96
20.01
22.72
25.32
24.93
22.23
23.20
21.68
21.41
24.19
7.11
22.23
22.47
88
1.263
FCF / Net incomex
0.248
0.243
0.241
0.264
0.271
0.249
0.267
0.273
0.295
0.272
0.766
0.272
0.265
72
8.84
ROIC%
1.97
3.39
4.66
5.03
4.27
6.34
3.86
2.10
3.31
5.02
27.46
3.86
4.07
11
9.21
Return on equity%
19.41
21.41
21.08
18.99
18.46
19.77
22.51
25.35
24.50
25.96
6.76
24.50
21.24
11
15.86
Return on assets%
20.15
20.47
18.84
17.42
19.63
17.90
17.86
20.17
17.93
18.59
14.23
17.93
18.71
89
0.85
EPS¥
0.79
0.90
0.89
0.85
0.85
0.80
0.77
0.83
0.93
0.89
0.89
0.83%
1.89%
—
16.27
EPS growth%
24.99
23.19
21.33
20.41
19.48
20.58
21.44
22.98
25.46
27.78
5.40
22.98
22.21
73
2.62
Bookvalue per sh¥
3.84
3.88
4.42
4.44
5.33
5.89
5.94
6.36
7.04
7.53
3.34
7.13%
8.08%
—
3.18
FCF per share¥
2.08
2.10
2.38
2.48
2.86
2.74
3.12
3.42
3.66
3.60
2.64
4.68%
5.21%
—
0.55
Dividend per sh¥
2.99
3.14
3.17
3.34
3.02
2.71
2.41
2.61
2.78
2.36
3.11
(4.80%)
(2.02%)
—
14.32
Div yield (avg)%
10.11
7.18
5.33
3.88
5.55
5.62
3.93
5.87
7.38
8.04
19.53
5.87
5.74
91
8.52
Payout ratio%
13.59
15.55
14.62
14.89
16.07
13.15
15.28
17.61
19.15
20.63
15.90
17.61
15.41
10
0.456
Shares (diluted)B
0.629
0.668
0.661
0.675
0.766
0.821
0.805
0.870
1.004
1.024
0.471
6.00%
5.12%
71
14.50
Buyback yield%
0.40
2.02
0.71
2.62
2.77
2.36
5.23
2.24
3.04
1.30
26.41
2.36
2.30
46
0.908
D/E ratiox
1.494
1.566
1.520
1.553
1.476
1.623
1.743
1.569
1.765
1.638
0.645
1.638
1.568
8
0.583
Enterprise value¥B
1.105
1.061
0.992
0.976
0.944
1.058
1.074
1.032
0.945
0.915
0.869
(0.62%)
(0.60%)
12
1.089
LT debt¥B
0.066
0.059
0.053
0.048
0.052
0.057
0.055
0.057
0.053
0.051
1.353
(0.39%)
(2.65%)
15
Revenue
¥1.782B
8.51%
1.00×
Cost of revenue
¥1.122B
8.35%
0.99×
Operating expenses
¥369.0M
8.54%
1.00×
Goodwill & intangibles
17.57%
Cash and investments
16.08%
Spread over hurdle
(0.15%)