0.458
Revenue¥B
0.818
0.865
0.907
0.965
1.030
1.061
1.083
1.157
1.231
1.298
0.473
4.73%
5.03%
11
10.85
Revenue growth%
24.01
23.06
20.97
20.99
23.70
23.78
24.50
27.08
24.18
22.82
12.51
24.18
23.74
29
20.71
Gross margin%
30.13
33.11
31.61
28.62
28.46
28.27
30.00
32.09
33.33
31.30
25.79
31.30
30.72
18
4.32
Operating margin%
25.08
27.79
27.04
28.68
27.02
27.61
28.92
31.09
29.93
29.12
5.85
29.12
28.24
90
25.92
Net margin%
23.17
21.83
19.41
17.66
17.12
17.89
18.27
20.82
21.23
20.82
14.49
20.82
20.12
94
26.45
P/E ratio (avg)x
48.44
53.27
52.43
54.54
53.64
54.51
54.73
56.79
65.46
66.38
28.87
56.79
54.53
60
8.509
EV/EBITx
31.98
30.01
27.59
27.93
26.29
25.61
22.74
23.12
24.29
21.58
32.68
23.12
25.95
68
3.97
FCF yield (avg)%
24.38
23.19
20.37
22.27
23.12
23.81
25.99
27.74
28.76
31.32
2.29
27.74
24.09
17
11.85
FCF margin%
30.51
29.16
29.20
27.41
25.62
26.34
24.68
24.16
25.26
23.50
13.43
24.68
25.98
93
1.684
FCF / Net incomex
0.405
0.382
0.371
0.348
0.319
0.284
0.252
0.271
0.265
0.236
0.942
0.265
0.302
62
11.84
ROIC%
28.18
28.73
26.83
24.83
22.58
24.44
23.14
24.15
22.01
23.08
27.87
23.14
24.30
66
9.59
Return on equity%
33.59
32.20
30.95
28.72
30.34
29.40
31.10
33.11
36.02
38.73
21.77
33.11
31.65
27
13.80
Return on assets%
23.10
24.88
26.96
26.46
26.22
23.65
22.68
25.30
28.26
29.48
4.86
25.30
25.76
89
1.03
EPS¥
5.07
4.85
5.71
6.44
6.88
6.81
7.94
7.83
7.77
7.66
1.14
2.16%
4.03%
—
2.10
EPS growth%
14.54
14.96
17.53
20.14
17.64
20.36
20.01
21.58
24.21
25.20
13.57
21.58
20.07
89
4.69
Bookvalue per sh¥
2.00
1.97
2.08
2.14
2.13
2.54
2.53
2.48
2.70
3.04
4.79
7.31%
4.66%
—
2.75
FCF per share¥
0.82
0.80
0.72
0.64
0.62
0.54
0.49
0.49
0.42
0.45
3.76
(6.27%)
(5.09%)
—
2.20
Dividend per sh¥
3.00
3.39
3.47
3.39
3.40
3.22
3.09
3.07
3.26
3.32
2.70
(0.47%)
1.77%
—
24.22
Div yield (avg)%
20.67
18.34
15.58
16.69
16.64
15.69
15.15
16.71
16.31
18.16
26.58
16.31
16.66
15
3.45
Payout ratio%
8.06
8.93
9.58
10.69
10.87
10.77
11.18
10.77
8.61
10.79
10.46
10.77
10.73
9
176.0
Shares (diluted)M
157.9
150.5
147.3
162.7
167.8
169.5
184.5
199.4
220.9
204.1
174.2
4.00%
3.48%
78
9.37
Buyback yield%
7.57
5.49
8.17
7.34
9.24
8.95
10.92
8.81
10.83
12.46
14.11
10.83
8.88
58
0.743
D/E ratiox
0.193
0.206
0.226
0.223
0.215
0.236
0.265
0.284
0.268
0.277
0.185
0.268
0.231
84
0.500
Enterprise value¥B
0.826
0.727
0.716
0.638
0.594
0.605
0.631
0.633
0.653
0.668
1.039
2.40%
(2.91%)
31
0.197
LT debt¥B
0.757
0.784
0.886
0.961
1.077
1.224
1.324
1.479
1.706
1.968
1.182
12.81%
10.25%
64
Revenue
¥1.298B
5.03%
1.00×
Cost of revenue
¥750.7M
4.92%
0.99×
Operating expenses
¥275.3M
5.36%
1.03×
Cash and investments
16.05%
Spread over hurdle
(0.18%)