0.886
Revenue¥B
0.518
0.548
0.584
0.644
0.694
0.744
0.822
0.882
0.955
1.038
0.984
8.37%
8.21%
66
14.89
Revenue growth%
18.64
18.14
15.32
16.93
18.05
15.81
15.18
18.08
19.32
18.24
5.56
18.08
18.07
19
18.86
Gross margin%
6.07
5.47
5.23
6.30
7.62
10.38
11.05
8.36
10.25
10.11
17.73
10.25
7.99
92
29.48
Operating margin%
20.16
22.55
23.10
24.36
25.37
25.63
27.89
30.75
29.72
32.69
21.08
29.72
25.50
72
5.97
Net margin%
27.22
28.12
26.90
27.96
26.33
24.85
22.35
23.25
20.26
19.06
2.14
22.35
25.59
67
6.023
P/E ratio (avg)x
34.39
38.50
43.12
44.70
49.11
57.91
62.59
74.26
77.80
80.57
11.87
74.26
53.51
32
6.193
EV/EBITx
36.56
39.32
43.51
46.90
42.44
39.97
44.69
49.79
49.78
55.31
35.81
49.78
44.10
49
15.35
FCF yield (avg)%
31.13
32.72
33.87
33.70
31.16
32.59
35.07
38.06
37.87
36.54
18.15
36.54
33.79
8
25.99
FCF margin%
9.71
10.83
10.27
11.15
13.07
10.09
10.30
9.80
8.20
6.91
26.33
9.80
10.18
91
0.368
FCF / Net incomex
1.479
1.303
1.292
1.247
1.369
1.213
1.310
1.366
1.380
1.506
0.170
1.366
1.338
60
7.79
ROIC%
3.37
2.19
0.40
0.40
1.74
1.08
0.40
0.40
0.40
1.31
13.90
0.40
0.74
58
20.71
Return on equity%
20.27
20.80
22.20
24.84
23.77
21.81
22.66
20.48
20.01
20.91
29.82
20.91
21.36
84
23.48
Return on assets%
10.38
12.15
12.21
10.18
11.96
9.58
10.48
10.83
12.88
13.53
21.85
10.83
11.40
88
0.48
EPS¥
0.53
0.54
0.58
0.56
0.50
0.51
0.53
0.55
0.52
0.58
0.54
3.17%
1.33%
—
13.14
EPS growth%
10.62
9.06
11.29
13.18
14.17
16.67
17.46
19.09
19.65
21.59
4.62
19.09
15.42
38
0.38
Bookvalue per sh¥
0.57
0.57
0.54
0.59
0.63
0.61
0.66
0.60
0.55
0.50
1.46
(4.80%)
(1.32%)
—
0.76
FCF per share¥
1.31
1.39
1.50
1.74
1.80
1.82
1.82
1.74
1.98
1.91
0.64
1.19%
4.55%
—
1.16
Dividend per sh¥
0.79
0.69
0.64
0.67
0.61
0.58
0.54
0.48
0.41
0.36
0.58
(9.62%)
(7.13%)
—
16.49
Div yield (avg)%
17.14
15.55
15.33
12.83
11.40
11.23
9.72
9.25
10.84
10.22
7.02
10.22
11.31
47
9.22
Payout ratio%
5.86
3.57
2.02
3.40
6.33
3.44
1.75
1.79
1.20
0.40
29.16
1.75
2.71
75
392.3
Shares (diluted)M
526.7
619.6
681.1
726.3
773.5
809.4
802.2
819.3
838.0
832.7
395.5
1.49%
4.99%
35
15.46
Buyback yield%
20.81
18.32
18.23
19.48
18.02
17.60
19.78
20.24
20.18
17.40
5.97
19.78
18.90
15
0.445
D/E ratiox
1.037
0.996
0.979
0.996
1.160
1.205
1.388
1.309
1.467
1.625
1.699
1.388
1.182
38
268.9
Enterprise value¥M
570.5
581.9
590.2
657.0
732.4
857.2
867.8
827.0
955.3
911.4
740.9
4.47%
6.05%
73
0.842
LT debt¥B
0.909
1.028
1.063
1.113
1.160
1.102
1.011
0.994
0.921
1.001
0.898
(2.91%)
1.35%
29
Revenue
¥1.038B
8.21%
1.00×
Cost of revenue
¥483.3M
8.50%
1.03×
Operating expenses
¥225.5M
8.04%
0.98×
Cash and investments
16.91%
Spread over hurdle
42.02%