0.319
Revenue¥B
1.031
1.031
1.047
1.060
1.070
1.059
1.073
1.103
1.105
1.113
0.346
0.80%
1.10%
77
15.53
Revenue growth%
25.44
24.62
22.77
24.22
23.02
20.63
21.29
24.12
25.80
24.14
12.46
24.12
24.13
37
24.82
Gross margin%
6.60
7.84
5.24
5.95
8.89
10.32
8.66
10.91
13.17
10.36
29.03
10.36
8.78
63
2.11
Operating margin%
15.71
16.68
14.30
15.89
16.32
18.61
20.12
18.71
18.89
18.37
25.32
18.71
17.52
81
25.19
Net margin%
18.80
19.83
17.06
16.87
19.48
21.81
20.42
19.51
20.83
22.93
11.75
20.83
19.67
84
28.80
P/E ratio (avg)x
38.47
42.81
46.53
54.48
58.65
55.89
65.48
63.39
74.71
83.33
33.54
65.48
57.27
37
16.93
EV/EBITx
49.08
57.29
61.24
67.48
69.62
73.49
81.60
92.78
98.05
110.6
37.65
92.78
71.55
80
17.34
FCF yield (avg)%
14.03
12.73
11.41
14.04
16.23
15.32
18.20
15.69
18.07
15.27
23.65
15.69
15.29
58
6.12
FCF margin%
32.42
31.64
31.29
33.32
35.92
33.78
32.71
32.01
32.05
31.35
4.96
32.05
32.24
48
0.937
FCF / Net incomex
1.734
1.822
1.825
2.037
1.855
1.996
1.861
1.803
1.915
2.019
1.472
1.915
1.858
93
5.19
ROIC%
15.51
16.43
15.35
13.58
10.65
12.15
13.26
14.10
13.06
12.01
14.06
13.06
13.42
36
12.26
Return on equity%
27.94
27.94
26.28
28.56
28.46
29.14
26.83
25.09
25.70
23.64
13.31
25.70
27.38
48
6.77
Return on assets%
9.30
12.02
12.26
14.50
13.98
14.78
14.81
16.04
17.27
17.68
22.48
16.04
14.64
35
1.86
EPS¥
3.33
3.04
2.68
2.52
2.56
2.33
2.58
2.44
2.36
2.17
2.07
(3.28%)
(3.68%)
—
6.30
EPS growth%
15.30
15.42
14.47
13.35
14.93
16.72
19.68
20.97
22.67
24.15
27.33
20.97
16.07
55
1.38
Bookvalue per sh¥
1.60
1.64
1.69
1.55
1.48
1.53
1.52
1.68
1.84
2.05
2.04
6.75%
3.06%
—
0.82
FCF per share¥
2.14
2.30
2.51
2.18
2.18
2.10
2.27
2.43
2.63
2.72
2.06
4.56%
3.25%
—
3.82
Dividend per sh¥
3.71
3.39
3.04
2.68
2.92
3.12
2.93
3.15
3.03
2.70
1.26
(1.53%)
(3.41%)
—
21.69
Div yield (avg)%
11.02
9.07
8.96
6.10
5.60
3.36
4.68
6.10
4.70
4.58
25.58
4.68
5.85
12
18.45
Payout ratio%
18.04
19.56
21.90
24.55
26.37
27.66
27.12
26.47
27.65
26.40
14.53
27.12
26.38
48
143.8
Shares (diluted)M
108.4
104.6
104.8
91.51
94.34
88.72
94.19
96.85
82.24
69.84
137.6
(5.84%)
(5.48%)
84
9.75
Buyback yield%
3.77
4.19
4.27
4.32
4.73
5.62
5.28
3.05
3.16
5.83
20.60
5.28
4.29
67
1.403
D/E ratiox
1.247
1.315
1.475
1.489
1.332
1.280
1.319
1.425
1.395
1.308
0.327
1.319
1.325
72
903.2
Enterprise value¥M
191.7
224.3
250.4
249.5
283.1
300.6
281.9
295.5
293.5
320.1
544.7
2.49%
5.56%
62
0.666
LT debt¥B
0.935
0.868
0.792
0.816
0.860
0.924
0.949
1.030
0.899
0.791
1.098
(1.66%)
(0.76%)
73
Revenue
¥1.113B
1.10%
1.00×
Cost of revenue
¥615.3M
1.48%
1.04×
Operating expenses
¥251.3M
0.70%
0.96×
Cash and investments
15.55%
Spread over hurdle
44.05%