1.242
Revenue¥B
0.993
1.065
1.135
1.190
1.287
1.388
1.495
1.595
1.709
1.814
1.288
7.11%
7.09%
90
18.28
Revenue growth%
25.94
27.93
24.98
22.15
24.50
25.61
25.43
27.13
25.29
25.42
2.78
25.43
25.43
39
5.24
Gross margin%
17.89
16.58
14.52
16.39
13.75
13.23
11.30
9.30
6.70
8.24
6.71
9.30
13.49
64
10.80
Operating margin%
28.49
26.12
25.84
27.26
28.83
26.73
28.42
25.54
28.52
29.61
13.55
28.42
27.84
40
6.47
Net margin%
26.20
27.95
27.69
30.39
28.27
31.16
31.63
33.78
33.18
30.28
7.54
31.63
30.34
24
23.47
P/E ratio (avg)x
33.41
32.69
33.44
33.87
36.62
36.13
33.25
37.15
33.85
33.61
37.68
33.85
33.73
47
21.24
EV/EBITx
25.00
24.70
22.83
25.11
22.31
24.12
23.59
25.65
25.89
26.22
15.94
25.65
24.85
73
2.16
FCF yield (avg)%
22.06
22.96
21.79
21.63
24.15
25.89
25.76
26.83
27.04
27.58
17.36
26.83
24.96
25
16.88
FCF margin%
37.38
35.38
35.10
34.77
37.52
39.83
38.41
36.70
39.20
38.26
25.00
38.41
37.45
86
0.411
FCF / Net incomex
1.042
1.025
1.066
1.192
1.293
1.379
1.419
1.440
1.576
1.753
0.599
1.440
1.336
55
28.29
ROIC%
6.21
6.80
5.12
3.31
5.79
6.52
3.57
1.66
2.17
3.75
28.27
3.57
4.43
91
2.57
Return on equity%
0.40
0.79
3.10
2.44
3.64
3.64
5.03
4.78
5.34
2.94
22.69
4.78
3.37
88
17.88
Return on assets%
21.01
18.20
16.96
18.10
20.54
19.94
22.66
23.00
24.73
25.03
15.38
23.00
20.78
24
0.45
EPS¥
1.80
2.10
2.48
2.65
2.59
3.05
3.38
3.48
3.46
4.15
0.50
9.86%
10.47%
—
21.33
EPS growth%
11.66
9.36
9.49
6.90
5.16
7.22
5.63
5.03
6.11
5.95
17.21
5.95
6.50
64
1.08
Bookvalue per sh¥
1.72
1.67
1.56
1.57
1.73
1.62
1.68
1.82
1.79
2.01
0.50
3.01%
2.78%
—
0.54
FCF per share¥
1.07
1.04
1.03
1.11
1.24
1.27
1.36
1.55
1.49
1.74
0.65
7.00%
6.65%
—
1.01
Dividend per sh¥
0.81
0.73
0.79
0.72
0.64
0.64
0.65
0.62
0.62
0.61
0.41
(0.96%)
(3.79%)
—
11.72
Div yield (avg)%
17.90
16.16
17.92
18.45
20.16
20.43
22.51
24.60
26.77
26.64
15.97
24.60
20.30
19
2.41
Payout ratio%
33.14
35.91
38.48
35.79
37.98
37.83
35.09
32.58
29.81
26.96
4.44
32.58
35.44
86
0.411
Shares (diluted)B
0.622
0.614
0.607
0.709
0.731
0.758
0.906
1.006
1.134
1.326
0.411
12.65%
8.87%
28
9.35
Buyback yield%
18.71
15.78
18.38
15.82
18.78
18.65
19.29
17.49
15.38
14.46
3.37
17.49
17.93
50
0.479
D/E ratiox
3.025
3.265
3.179
3.618
4.078
4.137
3.982
3.908
3.949
3.724
0.765
3.949
3.816
58
0.206
Enterprise value¥B
0.994
0.933
0.968
0.991
0.976
1.036
1.015
1.081
0.975
0.913
0.083
(1.33%)
(1.53%)
75
0.612
LT debt¥B
0.357
0.341
0.345
0.325
0.335
0.304
0.336
0.354
0.362
0.372
1.533
2.10%
(0.11%)
13
Revenue
¥1.814B
7.09%
1.00×
Cost of revenue
¥1.270B
7.09%
1.00×
Operating expenses
¥300.6M
7.08%
1.00×
Cash and investments
18.46%
Spread over hurdle
(3.92%)