0.217
Revenue¥B
0.971
0.983
1.015
1.031
1.054
1.084
1.107
1.119
1.159
1.178
0.238
2.26%
2.37%
15
10.03
Revenue growth%
5.63
2.98
4.09
2.02
3.38
1.52
3.88
2.07
3.64
4.52
11.95
3.64
3.51
47
23.04
Gross margin%
6.64
5.51
2.86
5.18
7.98
5.75
3.62
5.82
3.44
3.25
18.62
3.62
5.34
89
2.88
Operating margin%
8.87
8.42
6.44
9.41
8.44
5.52
7.20
6.92
7.58
9.63
14.47
7.20
8.00
80
10.72
Net margin%
27.72
30.02
28.87
29.21
30.17
29.56
30.88
30.29
33.21
34.81
27.88
30.88
30.10
76
30.95
P/E ratio (avg)x
14.46
13.23
12.37
12.88
13.42
14.52
15.41
14.70
12.72
11.64
25.73
14.52
13.33
81
20.25
EV/EBITx
26.81
29.35
33.57
32.61
33.91
34.42
37.96
37.67
40.23
45.24
29.36
37.96
34.16
26
14.70
FCF yield (avg)%
17.12
17.03
14.29
13.72
15.30
15.34
14.35
13.33
14.50
13.61
4.23
14.35
14.43
6
23.31
FCF margin%
27.54
29.19
28.33
30.03
28.34
27.26
28.05
26.56
26.14
27.56
14.74
27.26
27.80
50
1.183
FCF / Net incomex
0.409
0.456
0.491
0.584
0.636
0.695
0.803
0.782
0.813
0.928
1.275
0.803
0.665
65
17.55
ROIC%
10.62
7.70
5.60
7.55
5.44
4.30
3.18
4.54
7.10
8.71
18.97
4.54
6.35
10
27.66
Return on equity%
16.90
17.77
19.28
19.65
17.58
19.86
17.64
20.37
18.67
19.77
13.54
19.77
18.98
49
25.55
Return on assets%
18.12
16.40
18.09
17.83
19.09
16.11
13.39
11.14
9.41
11.76
28.00
11.76
16.26
72
2.48
EPS¥
1.27
1.42
1.62
1.80
2.02
2.14
2.08
2.26
2.20
2.11
2.59
0.88%
6.39%
—
10.93
EPS growth%
26.51
24.03
22.72
20.12
19.93
22.86
25.83
25.89
25.12
23.64
18.17
25.12
23.84
64
3.05
Bookvalue per sh¥
1.29
1.29
1.25
1.32
1.39
1.28
1.16
1.28
1.33
1.39
1.06
0.05%
(0.05%)
—
2.79
FCF per share¥
1.97
1.75
1.65
1.79
1.87
1.86
1.80
1.62
1.44
1.43
0.67
(5.27%)
(2.69%)
—
3.02
Dividend per sh¥
3.30
3.86
4.42
4.64
4.86
5.18
6.05
7.23
8.57
9.24
0.62
13.74%
10.98%
—
21.25
Div yield (avg)%
19.57
17.28
17.01
20.00
18.12
17.69
20.27
21.98
24.01
25.25
18.78
21.98
19.78
58
21.46
Payout ratio%
24.05
23.93
26.03
24.51
23.20
23.29
25.29
25.13
26.19
26.22
19.15
25.29
24.82
64
240.5
Shares (diluted)M
273.6
279.4
302.7
331.7
362.1
349.7
397.3
396.7
461.3
504.6
231.6
6.86%
6.93%
81
9.55
Buyback yield%
6.80
6.93
6.65
5.77
8.59
10.58
9.56
10.32
11.81
12.10
10.85
10.58
9.07
83
1.250
D/E ratiox
1.635
1.711
1.898
1.826
1.791
2.101
2.146
2.452
2.428
2.543
0.119
2.428
1.999
40
0.351
Enterprise value¥B
0.485
0.554
0.652
0.755
0.877
0.909
0.946
1.044
1.192
1.423
0.470
10.15%
12.23%
23
0.449
LT debt¥B
1.462
1.380
1.478
1.455
1.645
1.594
1.520
1.582
1.665
1.601
0.814
(0.54%)
1.81%
10
Revenue
¥1.178B
2.37%
1.00×
Cost of revenue
¥589.7M
2.46%
1.01×
Operating expenses
¥188.0M
2.54%
1.02×
Cash and investments
18.01%
Goodwill & intangibles
17.56%
Spread over hurdle
12.38%