0.061
Revenue¥B
0.628
0.660
0.698
0.726
0.765
0.800
0.858
0.929
0.979
1.050
0.065
6.56%
6.02%
8
22.55
Revenue growth%
27.78
26.76
29.04
26.79
29.53
32.16
32.18
31.23
29.90
30.86
8.63
31.23
29.71
83
15.00
Gross margin%
23.65
22.24
23.80
23.01
23.56
20.61
17.91
19.16
21.37
21.94
27.42
20.61
22.09
42
15.03
Operating margin%
8.17
6.28
3.96
1.36
0.40
0.40
0.40
2.74
4.63
7.16
8.86
2.74
3.35
34
18.64
Net margin%
18.27
18.31
17.44
16.50
17.29
19.13
18.51
16.72
19.56
19.30
25.95
19.13
18.29
15
23.80
P/E ratio (avg)x
26.69
31.40
31.07
29.58
30.54
30.24
31.84
30.24
32.78
35.11
28.63
31.84
30.80
47
9.387
EV/EBITx
30.82
30.52
33.62
36.22
35.14
36.81
40.36
39.28
39.20
41.62
28.72
39.28
36.51
40
10.99
FCF yield (avg)%
21.44
18.81
16.56
16.75
17.45
17.68
16.07
15.54
14.06
14.75
4.17
15.54
16.66
14
23.79
FCF margin%
28.06
27.74
26.83
25.17
23.11
24.65
26.17
23.67
25.49
28.42
21.29
25.49
25.83
70
1.594
FCF / Net incomex
1.323
1.413
1.649
1.974
1.909
2.207
2.586
2.861
2.908
3.356
0.101
2.861
2.090
28
25.30
ROIC%
2.64
1.57
0.40
0.40
0.40
0.40
0.40
0.40
1.32
0.46
25.00
0.40
0.40
58
7.14
Return on equity%
17.22
18.64
18.21
15.78
17.08
14.24
11.40
9.46
10.70
8.37
14.87
10.70
15.01
80
21.97
Return on assets%
17.81
16.00
14.25
12.26
13.13
10.63
13.06
14.30
16.43
18.90
13.10
14.30
14.27
68
1.69
EPS¥
3.94
3.94
4.23
3.73
3.69
3.16
2.92
2.99
2.63
2.58
1.73
(6.92%)
(3.43%)
—
20.91
EPS growth%
34.47
32.89
32.32
30.43
31.04
32.88
33.58
32.19
34.04
33.16
28.14
33.16
32.89
79
1.75
Bookvalue per sh¥
3.78
3.91
3.42
3.62
3.66
3.17
3.18
2.91
2.65
2.67
7.65
(6.08%)
(4.46%)
—
3.12
FCF per share¥
5.49
6.09
6.50
6.62
7.67
8.74
10.20
11.94
13.44
16.06
8.00
15.93%
11.61%
—
3.07
Dividend per sh¥
5.49
5.70
4.86
4.32
4.41
4.44
4.07
3.56
3.37
3.26
6.32
(5.86%)
(6.27%)
—
17.98
Div yield (avg)%
10.09
11.04
8.87
7.16
9.15
6.31
9.01
10.80
12.84
14.71
10.69
10.80
9.62
40
25.18
Payout ratio%
9.74
12.46
14.86
14.93
14.72
17.63
17.18
16.49
15.18
17.38
3.12
17.18
15.05
67
109.6
Shares (diluted)M
152.5
170.4
161.6
155.6
149.5
162.0
170.9
197.0
224.2
244.9
109.7
10.39%
4.72%
53
3.05
Buyback yield%
29.24
27.89
26.54
27.20
29.77
30.46
30.56
28.29
26.55
26.70
8.75
28.29
28.09
29
0.342
D/E ratiox
0.844
0.880
0.880
0.911
0.919
1.000
1.043
1.069
1.113
1.142
1.214
1.069
0.959
74
202.0
Enterprise value¥M
303.2
269.5
241.4
256.2
225.0
230.3
206.3
199.6
184.8
188.8
622.3
(3.45%)
(5.65%)
45
0.748
LT debt¥B
1.001
1.057
1.211
1.252
1.214
1.253
1.228
1.346
1.470
1.463
0.125
3.81%
5.04%
62
Revenue
¥1.050B
6.02%
1.00×
Cost of revenue
¥469.8M
6.36%
1.03×
Operating expenses
¥242.7M
5.99%
1.00×
Cash and investments
18.06%
Spread over hurdle
(1.62%)