0.730
Revenue¥B
0.936
0.940
0.939
0.973
0.975
1.005
1.014
1.024
1.051
1.073
0.756
1.94%
1.40%
49
20.60
Revenue growth%
6.11
7.59
9.40
11.54
8.88
11.28
8.89
6.84
3.86
3.50
6.74
6.84
8.23
76
17.66
Gross margin%
0.40
0.40
0.40
2.94
4.65
3.84
4.46
3.98
3.80
5.50
5.50
3.98
3.82
9
2.37
Operating margin%
2.31
0.40
3.00
2.49
2.52
4.93
7.19
6.49
4.92
2.23
29.09
4.93
2.76
21
24.02
Net margin%
31.91
29.33
28.64
26.64
25.07
23.68
26.46
24.21
23.23
23.51
6.71
23.68
25.76
6
22.40
P/E ratio (avg)x
35.36
36.09
41.58
44.21
48.97
56.17
62.67
71.36
81.90
94.32
15.37
71.36
52.57
89
28.79
EV/EBITx
23.88
25.61
28.82
25.98
26.62
29.82
30.00
31.84
31.34
31.86
23.03
31.34
29.32
87
11.28
FCF yield (avg)%
12.04
12.19
12.70
11.53
12.38
14.34
15.81
13.44
15.77
15.59
23.08
15.59
13.07
47
7.43
FCF margin%
13.57
14.62
15.36
17.19
18.64
19.17
20.78
20.25
19.30
19.07
11.45
19.30
18.85
79
0.575
FCF / Net incomex
0.326
0.304
0.315
0.327
0.308
0.281
0.309
0.300
0.286
0.280
1.244
0.286
0.306
65
15.94
ROIC%
14.66
12.36
12.35
15.03
13.75
14.06
12.57
9.91
6.96
8.72
17.32
9.91
12.46
40
17.28
Return on equity%
14.09
11.52
13.08
12.12
13.85
11.61
13.43
13.65
14.19
12.74
13.46
13.43
13.25
8
13.18
Return on assets%
24.23
25.45
25.42
26.43
29.23
28.31
28.15
27.49
25.32
26.46
11.53
27.49
26.45
27
2.34
EPS¥
3.49
3.88
3.51
3.18
3.03
2.75
2.81
2.53
2.75
2.61
2.62
(2.97%)
(3.42%)
—
27.68
EPS growth%
17.42
16.07
14.19
13.77
14.34
13.92
13.30
13.90
14.46
14.79
19.49
13.92
14.27
55
0.78
Bookvalue per sh¥
0.82
0.74
0.72
0.79
0.80
0.76
0.81
0.78
0.70
0.71
1.94
(2.19%)
(1.91%)
—
1.04
FCF per share¥
3.46
3.24
3.52
3.20
3.39
3.47
3.27
3.63
3.81
3.54
0.51
0.87%
0.79%
—
0.86
Dividend per sh¥
1.90
1.97
2.23
2.60
2.53
2.71
2.99
2.92
3.43
3.78
2.51
8.38%
7.58%
—
28.80
Div yield (avg)%
0.71
1.86
3.27
3.33
1.92
2.41
2.53
2.60
3.00
1.45
6.65
2.53
2.47
34
14.27
Payout ratio%
31.67
29.89
30.10
29.11
29.05
28.92
28.25
31.02
31.64
33.78
25.28
31.02
29.99
54
252.1
Shares (diluted)M
207.0
181.7
178.4
187.9
165.0
169.4
187.2
195.1
178.7
164.3
265.1
(0.09%)
(3.30%)
92
22.44
Buyback yield%
22.14
23.00
21.72
22.21
19.86
20.01
22.95
24.14
24.26
21.76
17.37
22.95
22.17
17
1.095
D/E ratiox
1.278
1.307
1.336
1.169
1.266
1.133
1.105
0.960
0.940
0.876
0.464
0.960
1.151
76
468.7
Enterprise value¥M
355.1
376.3
346.5
367.8
382.0
401.9
397.7
366.0
323.7
284.3
669.3
(5.74%)
(2.07%)
39
623.6
LT debt¥M
291.4
260.5
266.8
255.1
240.4
238.0
221.4
239.7
243.1
213.8
236.0
(2.32%)
(2.20%)
7
Revenue
¥1.073B
1.40%
1.00×
Cost of revenue
¥714.0M
1.67%
1.03×
Operating expenses
¥226.4M
1.29%
0.99×
Cash and investments
18.49%
Spread over hurdle
(3.86%)