1.362
Revenue¥B
1.353
1.418
1.441
1.483
1.556
1.570
1.616
1.675
1.698
1.706
1.449
1.86%
2.66%
71
5.19
Revenue growth%
20.20
18.21
18.44
16.44
13.96
14.99
17.36
19.99
17.42
16.72
13.21
17.36
17.39
66
19.91
Gross margin%
4.53
2.32
0.91
3.05
5.77
2.83
3.73
3.99
6.98
5.72
10.74
3.99
3.86
33
18.52
Operating margin%
12.04
14.96
15.57
18.01
16.17
14.06
11.83
13.67
14.43
16.25
8.85
14.06
14.70
89
5.31
Net margin%
18.25
20.27
22.23
25.15
25.59
23.92
23.10
22.56
23.01
25.33
21.04
23.10
23.05
63
15.51
P/E ratio (avg)x
46.76
55.89
58.73
67.27
70.82
77.15
88.08
90.40
98.22
110.6
32.81
90.40
73.98
74
33.71
EV/EBITx
4.267
3.877
3.539
3.089
2.859
2.753
2.822
2.516
2.690
2.348
34.14
2.690
2.840
50
8.39
FCF yield (avg)%
1.30
0.40
0.40
3.18
3.49
5.76
4.55
5.59
4.18
5.07
29.69
5.07
3.84
5
15.94
FCF margin%
8.80
7.33
7.91
9.06
9.86
7.58
10.05
10.84
9.91
12.38
12.75
10.05
9.46
30
0.847
FCF / Net incomex
1.755
1.935
1.880
1.827
1.958
2.163
2.016
1.876
1.982
2.244
1.381
2.016
1.946
38
16.31
ROIC%
27.40
28.87
29.30
28.11
28.59
26.78
24.59
22.29
22.57
23.28
9.41
23.28
27.09
6
20.94
Return on equity%
13.15
13.15
12.05
10.89
9.99
7.43
8.29
6.07
8.41
10.05
17.31
8.29
10.02
31
24.88
Return on assets%
5.63
5.06
4.20
2.39
2.14
0.40
0.40
2.83
2.32
4.32
28.08
2.32
2.61
10
0.46
EPS¥
1.21
1.16
1.15
1.07
1.02
1.04
1.10
1.15
1.01
0.90
0.48
(2.59%)
(3.09%)
—
4.00
EPS growth%
11.72
9.86
12.21
12.51
13.43
10.70
13.65
10.76
8.44
5.94
8.04
10.70
11.24
57
1.55
Bookvalue per sh¥
1.57
1.48
1.35
1.29
1.42
1.38
1.33
1.25
1.30
1.16
1.95
(4.00%)
(3.31%)
—
0.51
FCF per share¥
1.36
1.42
1.34
1.43
1.36
1.53
1.69
1.89
2.13
2.21
1.76
10.18%
4.21%
—
1.44
Dividend per sh¥
0.68
0.71
0.70
0.72
0.61
0.58
0.57
0.49
0.45
0.45
1.67
(5.94%)
(4.30%)
—
11.25
Div yield (avg)%
6.21
7.23
7.16
9.93
8.96
11.65
9.80
10.74
12.40
14.46
10.98
11.65
9.87
49
6.02
Payout ratio%
28.33
29.92
30.11
28.61
29.01
28.47
27.88
26.99
29.49
30.24
11.91
28.47
28.81
70
0.789
Shares (diluted)B
1.083
1.129
1.161
1.236
1.248
1.504
1.496
1.756
1.860
2.184
0.787
11.85%
8.33%
70
9.88
Buyback yield%
5.78
7.59
10.50
13.40
16.25
15.56
16.49
13.81
15.90
17.63
21.16
15.90
14.69
79
0.969
D/E ratiox
1.340
1.433
1.247
1.291
1.313
1.180
1.156
1.103
1.213
1.067
1.760
1.156
1.230
86
0.395
Enterprise value¥B
1.044
1.107
1.115
1.156
1.274
1.235
1.324
1.345
1.340
1.492
0.337
3.21%
4.94%
27
0.188
LT debt¥B
0.087
0.089
0.080
0.078
0.087
0.096
0.093
0.105
0.108
0.115
1.117
5.77%
3.23%
75
Revenue
¥1.706B
2.66%
1.00×
Cost of revenue
¥1.107B
2.33%
0.97×
Operating expenses
¥272.5M
3.19%
1.05×
Cash and investments
19.47%
Spread over hurdle
26.53%