0.116
Revenue¥B
1.021
1.019
1.029
1.046
1.036
1.037
1.026
1.010
0.989
0.128
0.139
(1.12%)
(0.49%)
39
20.69
Revenue growth%
16.25
18.12
19.76
20.70
20.41
18.51
21.38
21.57
21.11
24.84
4.66
21.11
20.09
33
9.25
Gross margin%
8.71
5.79
8.17
10.89
12.47
10.46
7.59
9.20
6.52
10.10
7.54
9.20
8.44
35
2.72
Operating margin%
17.88
19.10
16.73
18.89
16.69
14.30
15.33
17.38
19.51
20.75
20.49
16.69
17.05
37
21.05
Net margin%
18.15
18.57
21.35
23.46
23.25
23.19
25.47
22.82
21.03
23.24
13.06
23.19
22.09
26
30.74
P/E ratio (avg)x
25.25
26.53
26.19
25.87
23.19
23.77
24.39
25.29
24.76
17.93
20.95
24.39
25.00
36
10.82
EV/EBITx
20.71
23.40
27.13
30.26
32.26
39.25
47.15
50.49
58.91
36.12
33.06
47.15
31.26
92
28.14
FCF yield (avg)%
14.25
12.87
13.88
13.49
11.63
11.71
13.47
16.37
19.04
10.11
3.90
13.47
13.68
73
15.60
FCF margin%
24.11
25.71
22.96
22.84
23.64
23.35
26.15
29.14
27.46
11.31
18.00
26.15
24.91
47
1.317
FCF / Net incomex
0.661
0.674
0.613
0.658
0.613
0.547
0.574
0.556
0.596
1.628
0.654
0.574
0.613
55
10.71
ROIC%
25.96
26.77
26.79
23.92
25.25
27.58
30.04
30.30
31.18
10.84
13.20
30.04
27.18
11
21.11
Return on equity%
7.95
8.60
5.91
7.54
10.43
8.79
10.43
11.89
12.68
21.07
18.72
10.43
8.69
40
3.97
Return on assets%
27.96
26.24
25.99
24.69
25.69
24.00
22.24
24.19
21.65
25.39
6.25
24.00
25.19
60
39.79
EPS¥
27.32
24.48
20.58
21.77
21.38
21.23
18.65
15.77
14.49
43.54
46.77
(7.82%)
(6.64%)
—
14.83
EPS growth%
28.76
25.89
26.50
25.82
25.34
23.70
22.95
24.90
22.85
28.31
7.52
23.70
25.58
34
22.14
Bookvalue per sh¥
38.46
39.87
39.83
42.43
39.13
40.69
40.95
38.15
37.55
17.26
11.86
(2.42%)
0.57%
—
29.27
FCF per share¥
17.33
17.79
18.99
17.11
18.12
18.60
18.47
17.43
16.59
50.67
18.70
(0.61%)
(1.68%)
—
29.46
Dividend per sh¥
8.08
8.78
8.97
9.88
10.25
9.23
8.77
9.16
8.59
8.94
20.02
(2.75%)
(1.33%)
—
15.05
Div yield (avg)%
28.53
28.78
28.20
30.88
33.80
34.59
37.18
37.01
37.64
27.31
7.07
37.01
32.34
54
10.75
Payout ratio%
21.33
18.67
18.22
18.26
19.88
18.29
17.07
17.80
17.50
29.12
12.32
17.80
18.28
50
13.27
Shares (diluted)M
11.71
12.91
11.80
10.27
9.726
10.40
9.570
10.19
8.847
13.36
13.68
(2.94%)
(2.53%)
14
8.51
Buyback yield%
30.08
31.28
30.31
29.91
32.36
34.92
32.49
35.41
36.95
11.43
6.92
34.92
31.82
41
0.557
D/E ratiox
0.152
0.138
0.130
0.146
0.137
0.151
0.146
0.152
0.147
0.961
1.067
0.147
0.146
12
523.7
Enterprise value¥M
667.7
733.1
721.1
704.7
712.8
666.7
692.7
685.6
659.8
663.3
537.6
(1.31%)
0.56%
28
0.674
LT debt¥B
1.343
1.548
1.737
2.068
2.347
2.274
2.283
2.487
2.490
0.875
0.347
3.78%
7.00%
69
Revenue
¥989.1M
(0.49%)
1.00×
Cost of revenue
¥590.0M
(0.38%)
1.01×
Operating expenses
¥231.1M
(1.10%)
0.94×
Cash and investments
21.49%
Spread over hurdle
27.99%