0.094
Revenue¥B
0.727
0.769
0.796
0.858
0.925
0.983
1.033
1.102
1.148
1.218
0.100
5.66%
5.99%
14
18.36
Revenue growth%
13.38
11.62
11.51
11.53
13.21
11.45
12.38
11.05
10.50
11.95
12.56
11.45
11.57
41
13.24
Gross margin%
17.07
15.88
17.70
14.83
16.77
15.89
16.98
15.69
16.15
17.23
17.48
16.15
16.46
12
25.35
Operating margin%
20.78
17.89
17.02
17.72
16.12
17.62
19.83
22.69
20.08
17.97
11.29
19.83
17.93
76
27.38
Net margin%
8.96
11.87
10.12
12.39
10.41
7.90
7.32
7.33
9.87
7.43
4.37
7.43
9.42
78
12.90
P/E ratio (avg)x
45.77
50.31
46.80
48.40
49.97
52.05
53.59
61.13
62.35
61.15
9.379
61.13
51.18
27
30.63
EV/EBITx
7.819
8.728
8.436
8.011
7.971
7.245
7.647
8.296
8.020
7.340
14.47
7.647
7.991
28
29.04
FCF yield (avg)%
9.75
8.24
7.20
6.16
8.61
11.43
12.65
15.42
13.74
14.86
6.67
13.74
10.59
36
22.71
FCF margin%
5.24
7.36
4.90
3.46
0.73
0.40
2.26
2.82
4.20
4.29
28.11
2.82
3.83
18
0.444
FCF / Net incomex
0.597
0.579
0.649
0.678
0.694
0.673
0.742
0.775
0.906
0.917
0.977
0.775
0.686
74
19.29
ROIC%
12.37
11.99
12.86
14.31
14.43
15.58
13.92
15.91
18.79
21.46
15.19
15.91
14.37
95
7.92
Return on equity%
10.67
12.49
9.54
7.08
9.70
6.79
5.90
3.69
5.80
7.01
14.85
5.90
7.04
37
10.23
Return on assets%
24.83
25.63
23.85
21.50
19.59
17.09
14.20
12.69
12.77
13.56
21.22
13.56
18.34
37
11.71
EPS¥
3.11
3.19
3.10
2.76
2.88
3.13
2.80
2.56
2.53
2.49
12.35
(2.85%)
(2.06%)
—
22.49
EPS growth%
19.56
22.20
23.05
21.78
24.58
25.71
25.27
26.37
23.48
24.35
17.17
25.27
23.92
32
3.14
Bookvalue per sh¥
7.19
7.69
8.34
9.65
10.56
10.01
11.43
12.81
14.15
14.34
5.10
6.30%
7.65%
—
3.69
FCF per share¥
16.28
18.90
20.13
22.81
25.79
27.83
28.61
29.71
29.49
30.09
7.27
3.13%
6.80%
—
12.03
Dividend per sh¥
9.43
9.93
9.93
9.19
8.86
8.63
8.12
7.40
7.91
7.74
10.96
(2.68%)
(1.15%)
—
3.03
Div yield (avg)%
23.05
23.63
20.82
19.55
17.94
15.08
13.92
11.19
13.50
13.46
11.82
13.50
16.51
49
12.94
Payout ratio%
18.02
16.38
15.65
15.42
13.64
13.90
16.45
14.69
17.61
15.61
9.38
15.61
15.63
36
115.5
Shares (diluted)M
154.0
153.8
157.1
162.4
177.0
176.4
177.6
195.8
211.1
215.8
112.7
4.04%
3.99%
79
13.27
Buyback yield%
17.54
18.26
17.36
20.20
19.95
20.35
20.10
22.55
21.53
20.51
22.13
20.51
20.15
41
1.685
D/E ratiox
1.266
1.407
1.505
1.664
1.742
1.920
1.955
2.086
2.257
2.101
0.565
2.086
1.831
26
1.081
Enterprise value¥B
0.880
0.917
1.084
1.080
1.079
1.239
1.429
1.689
1.972
2.042
0.657
13.61%
9.01%
35
618.1
LT debt¥M
942.4
860.8
949.4
847.5
857.5
872.3
787.2
724.5
774.6
852.5
82.72
(0.12%)
(0.19%)
66
Revenue
¥1.218B
5.99%
1.00×
Cost of revenue
¥713.9M
6.18%
1.02×
Operating expenses
¥144.6M
5.58%
0.96×
Cash and investments
18.18%
Spread over hurdle
11.02%