0.175
Revenue¥B
0.660
0.697
0.742
0.809
0.870
0.938
1.027
1.113
1.185
1.272
0.194
7.90%
7.38%
86
11.16
Revenue growth%
11.52
12.19
10.89
13.09
14.86
15.38
15.16
14.06
14.26
11.77
22.22
14.26
13.57
11
24.65
Gross margin%
24.26
23.15
22.31
24.41
21.47
22.87
21.01
23.84
26.50
27.98
8.98
23.84
23.50
22
5.32
Operating margin%
31.01
32.36
32.60
32.98
33.09
35.82
33.80
36.52
36.49
35.00
20.07
35.82
33.45
75
21.01
Net margin%
21.18
23.96
26.56
25.42
28.16
30.06
29.39
30.89
30.02
32.82
18.92
30.06
28.78
17
26.76
P/E ratio (avg)x
10.23
9.805
9.934
11.08
9.742
10.36
9.960
10.49
10.90
9.945
11.62
10.36
10.09
6
34.08
EV/EBITx
18.11
18.49
19.03
18.27
19.26
21.64
20.78
20.74
21.87
25.40
17.09
21.64
20.00
31
27.71
FCF yield (avg)%
13.11
12.74
10.45
9.13
11.77
13.27
11.65
8.86
9.03
11.37
22.04
11.37
11.51
81
24.43
FCF margin%
3.58
4.35
6.66
4.85
7.55
10.17
12.15
12.20
10.98
10.94
19.34
10.98
8.86
29
0.538
FCF / Net incomex
0.805
0.891
0.829
0.824
0.751
0.687
0.744
0.817
0.807
0.757
0.202
0.757
0.806
88
9.29
ROIC%
7.02
7.57
8.65
7.45
9.38
6.49
4.73
4.51
4.04
1.82
11.09
4.51
6.75
72
18.51
Return on equity%
11.94
12.29
11.14
11.56
8.70
8.27
9.08
6.40
5.54
4.27
22.49
6.40
8.89
78
22.73
Return on assets%
20.06
20.59
23.02
24.64
26.19
26.83
28.36
26.39
24.25
26.04
23.30
26.39
25.34
12
0.14
EPS¥
0.72
0.70
0.80
0.87
0.99
0.93
0.97
0.91
0.87
1.00
0.15
0.26%
2.77%
—
20.66
EPS growth%
11.27
8.98
6.53
6.76
5.85
6.94
6.97
8.17
11.12
11.63
22.73
8.17
7.57
85
0.63
Bookvalue per sh¥
0.73
0.70
0.65
0.68
0.69
0.72
0.80
0.73
0.68
0.74
0.78
1.50%
0.44%
—
0.13
FCF per share¥
1.17
1.19
1.16
1.35
1.57
1.78
1.84
1.71
1.73
1.89
0.65
3.72%
4.58%
—
0.85
Dividend per sh¥
1.39
1.57
1.81
1.79
1.71
1.93
2.21
2.06
2.25
2.34
0.27
6.50%
6.83%
—
5.57
Div yield (avg)%
23.60
23.18
25.33
24.29
26.21
23.50
22.30
22.17
24.66
26.53
10.86
23.50
23.95
77
13.47
Payout ratio%
26.25
26.51
27.79
27.02
24.24
23.20
22.27
19.73
21.99
20.09
8.52
21.99
23.72
41
0.536
Shares (diluted)B
0.968
1.073
1.258
1.290
1.516
1.694
1.838
1.889
2.016
2.048
0.559
6.21%
9.05%
64
4.31
Buyback yield%
3.37
2.37
3.11
3.53
4.28
5.44
7.88
8.90
6.71
6.81
25.99
6.81
4.86
53
1.546
D/E ratiox
0.124
0.119
0.125
0.121
0.111
0.120
0.127
0.113
0.110
0.109
0.967
0.113
0.119
29
407.1
Enterprise value¥M
196.1
209.7
193.4
205.5
213.4
223.9
222.1
207.1
176.0
157.9
389.0
(5.85%)
(3.07%)
87
259.7
LT debt¥M
512.4
559.3
611.1
590.3
688.2
746.2
775.9
793.5
792.3
936.7
800.2
6.36%
6.04%
7
Revenue
¥1.272B
7.38%
1.00×
Cost of revenue
¥862.5M
7.52%
1.01×
Operating expenses
¥189.3M
6.61%
0.93×
Cash and investments
20.90%
Spread over hurdle
10.61%