0.534
Revenue¥B
0.650
0.717
0.770
0.819
0.898
0.952
1.015
1.123
1.201
1.304
0.581
7.74%
8.16%
67
13.44
Revenue growth%
2.75
0.40
2.14
2.21
0.62
0.40
1.92
1.22
3.41
2.99
12.08
1.92
2.03
36
16.47
Gross margin%
8.63
5.95
5.30
6.27
8.31
6.06
3.70
6.45
8.78
7.68
9.88
6.45
6.36
66
17.18
Operating margin%
6.45
6.81
5.44
7.94
8.46
6.33
8.25
7.40
5.02
4.43
28.83
6.33
6.63
38
28.82
Net margin%
3.32
0.44
2.56
4.98
6.76
7.49
7.99
6.54
7.05
7.14
22.76
7.14
6.65
7
14.19
P/E ratio (avg)x
49.74
56.49
55.28
56.70
63.00
65.89
76.87
81.58
99.09
96.98
34.76
81.58
64.44
94
35.34
EV/EBITx
18.03
18.25
21.29
24.66
26.21
25.61
27.47
27.83
28.68
29.04
35.55
27.83
25.91
41
21.17
FCF yield (avg)%
12.69
13.18
15.56
16.51
14.88
15.30
16.37
16.19
15.30
16.36
2.63
16.19
15.43
61
12.83
FCF margin%
9.46
8.34
6.56
8.75
11.55
13.94
12.89
15.54
13.36
10.46
21.39
13.36
11.01
66
0.144
FCF / Net incomex
1.312
1.423
1.399
1.636
1.575
1.609
1.677
1.881
1.898
1.885
1.314
1.881
1.623
74
3.42
ROIC%
19.26
22.15
20.38
22.88
20.75
23.72
22.05
23.46
22.58
22.90
5.16
22.90
22.37
89
14.35
Return on equity%
32.05
32.88
32.84
35.29
34.58
37.10
39.84
42.37
43.18
44.71
13.38
42.37
36.19
80
12.53
Return on assets%
13.58
11.54
11.45
10.42
9.82
8.11
8.03
5.21
6.28
7.35
13.45
7.35
8.97
13
1.18
EPS¥
1.03
1.15
1.24
1.40
1.44
1.51
1.70
1.70
2.05
2.21
1.23
8.87%
8.28%
—
28.30
EPS growth%
0.71
1.85
2.74
5.11
4.14
1.21
1.99
0.40
3.20
2.07
18.40
1.99
2.03
19
1.57
Bookvalue per sh¥
0.57
0.62
0.65
0.70
0.67
0.75
0.79
0.87
0.88
0.96
0.70
7.46%
4.85%
—
0.50
FCF per share¥
1.36
1.33
1.36
1.28
1.10
1.02
1.02
1.09
0.98
0.98
0.76
(2.20%)
(4.24%)
—
0.40
Dividend per sh¥
2.30
2.69
3.23
3.43
3.85
4.58
4.71
5.49
6.57
7.44
1.42
14.08%
13.71%
—
11.85
Div yield (avg)%
13.99
15.22
16.61
15.15
17.40
15.85
16.05
13.30
11.29
13.45
29.58
13.45
15.18
5
2.56
Payout ratio%
7.46
6.53
4.67
3.16
5.13
7.74
5.78
3.41
4.50
3.69
15.17
4.50
4.90
6
323.5
Shares (diluted)M
238.8
255.2
248.4
229.0
221.9
230.5
233.3
233.6
224.8
199.2
328.5
(2.13%)
(2.52%)
94
22.62
Buyback yield%
17.50
20.46
18.53
18.22
17.22
19.13
19.01
18.99
19.11
16.63
17.34
19.01
18.76
69
0.341
D/E ratiox
1.999
2.393
2.480
2.935
3.302
3.264
3.509
3.911
4.285
4.334
0.643
3.911
3.283
40
124.8
Enterprise value¥M
280.3
277.9
283.3
307.7
307.5
351.0
370.0
429.0
427.8
433.8
324.8
7.12%
5.51%
51
334.3
LT debt¥M
747.0
775.3
728.6
652.7
659.6
646.2
677.0
679.1
610.9
527.7
803.2
(4.36%)
(2.69%)
10
Revenue
¥1.304B
8.16%
1.00×
Cost of revenue
¥616.4M
8.23%
1.01×
Operating expenses
¥261.7M
7.77%
0.96×
Cash and investments
16.90%
Spread over hurdle
14.31%