0.513
Revenue¥B
0.655
0.695
0.730
0.752
0.799
0.844
0.878
0.934
0.973
1.027
0.543
5.14%
4.88%
54
21.17
Revenue growth%
26.98
26.57
24.50
25.24
25.71
27.34
25.87
23.54
21.47
24.05
27.16
24.05
25.47
81
10.25
Gross margin%
27.93
26.68
26.21
23.72
25.28
27.02
26.92
27.80
28.08
27.14
3.21
27.14
26.97
72
17.76
Operating margin%
16.36
16.45
18.49
18.78
16.88
14.44
14.67
13.97
11.55
12.75
8.92
13.97
15.51
50
3.35
Net margin%
24.91
23.62
25.92
23.58
24.23
21.59
24.58
26.45
28.67
31.50
22.65
26.45
24.74
10
26.00
P/E ratio (avg)x
39.65
47.73
49.12
51.02
61.27
66.50
70.71
76.81
87.45
105.6
16.15
76.81
63.89
58
16.82
EV/EBITx
30.86
33.24
36.63
40.55
44.24
48.57
54.88
61.95
70.12
69.12
31.02
61.95
46.40
15
18.05
FCF yield (avg)%
2.88
2.47
1.56
4.30
1.50
3.07
3.83
2.07
3.78
5.40
20.70
3.78
2.98
69
18.14
FCF margin%
12.19
9.87
11.91
13.42
12.73
12.61
13.11
11.42
10.33
9.73
14.12
11.42
12.05
33
0.548
FCF / Net incomex
0.428
0.424
0.469
0.459
0.504
0.530
0.515
0.455
0.453
0.455
1.199
0.455
0.457
76
10.15
ROIC%
23.04
22.61
24.27
22.83
20.11
17.96
16.30
18.24
16.02
14.33
27.13
16.30
19.17
31
25.54
Return on equity%
18.62
17.22
17.62
16.60
18.50
18.69
19.28
19.54
19.52
21.65
13.99
19.52
18.65
56
9.11
Return on assets%
16.30
18.10
20.64
20.50
19.29
19.13
18.79
16.85
19.01
18.09
22.67
18.79
18.90
15
2.27
EPS¥
1.34
1.54
1.63
1.67
1.97
2.05
2.00
2.37
2.72
2.79
2.37
7.16%
7.99%
—
12.37
EPS growth%
24.56
23.53
23.66
21.48
23.09
21.67
21.00
22.17
22.08
22.68
5.79
22.08
22.43
69
0.51
Bookvalue per sh¥
0.59
0.52
0.58
0.54
0.49
0.50
0.56
0.54
0.59
0.54
3.65
2.17%
(0.59%)
—
1.65
FCF per share¥
1.99
2.30
2.43
2.39
2.73
2.92
2.88
3.05
3.47
3.77
1.85
6.70%
5.87%
—
1.55
Dividend per sh¥
0.90
1.04
0.99
1.02
1.09
1.15
1.16
1.17
1.28
1.38
2.98
4.79%
5.48%
—
6.87
Div yield (avg)%
11.72
13.54
15.52
18.43
19.59
19.24
17.11
14.77
13.75
11.77
19.00
14.77
15.14
11
23.95
Payout ratio%
12.26
14.12
12.72
14.23
13.41
12.48
14.33
13.58
14.16
12.91
12.56
13.58
13.49
26
107.2
Shares (diluted)M
90.30
78.28
81.35
70.80
63.36
66.53
66.32
64.79
59.62
63.08
111.5
(0.09%)
(3.77%)
36
10.02
Buyback yield%
1.56
1.98
1.22
0.40
0.40
0.58
2.68
5.48
7.96
6.76
14.53
5.48
1.77
21
0.972
D/E ratiox
0.399
0.350
0.360
0.375
0.361
0.315
0.309
0.287
0.304
0.269
0.704
0.304
0.333
34
0.436
Enterprise value¥B
0.656
0.667
0.654
0.653
0.744
0.760
0.759
0.860
0.929
1.016
0.441
6.42%
5.97%
29
0.631
LT debt¥B
0.896
0.953
1.088
1.052
1.065
1.169
1.194
1.343
1.427
1.456
0.075
6.45%
4.57%
34
Revenue
¥1.027B
4.88%
1.00×
Cost of revenue
¥637.7M
4.59%
0.97×
Operating expenses
¥247.6M
5.55%
1.07×
Cash and investments
16.80%
Spread over hurdle
53.26%