0.318
Revenue¥B
2.063
2.138
2.149
2.224
2.245
2.330
2.368
2.437
2.493
2.482
0.326
2.03%
2.25%
78
29.92
Revenue growth%
35.34
33.43
36.42
37.84
38.91
35.93
34.00
36.56
35.05
32.56
8.60
35.05
35.64
49
5.01
Gross margin%
22.37
20.37
21.22
22.59
23.55
26.37
24.57
22.14
23.81
23.41
21.47
23.81
23.00
28
22.62
Operating margin%
7.82
8.12
5.74
3.22
4.63
3.58
3.55
0.68
0.40
0.40
24.83
0.68
3.56
18
13.20
Net margin%
24.73
25.22
25.14
24.79
24.93
22.06
19.33
18.20
18.14
15.88
4.88
18.20
23.39
75
13.25
P/E ratio (avg)x
24.92
24.01
22.32
22.45
22.05
22.84
25.51
28.40
31.56
36.33
16.51
28.40
24.47
69
35.29
EV/EBITx
58.66
68.67
65.41
63.83
65.66
68.46
79.64
84.07
80.24
77.52
24.04
79.64
68.56
63
22.53
FCF yield (avg)%
23.54
22.09
25.03
22.28
20.88
19.79
19.71
22.35
23.75
24.98
12.39
22.35
22.32
53
13.04
FCF margin%
2.70
0.40
0.55
3.44
4.44
4.14
1.71
2.91
4.45
6.48
22.29
4.14
3.18
20
1.452
FCF / Net incomex
1.383
1.353
1.358
1.327
1.224
1.199
1.305
1.230
1.214
1.371
1.557
1.230
1.316
78
6.94
ROIC%
7.62
8.31
7.83
9.04
10.22
11.24
10.39
12.53
13.74
15.26
21.13
12.53
10.31
61
29.18
Return on equity%
17.39
19.09
17.66
14.75
12.17
9.88
11.29
14.28
12.96
12.60
14.78
12.60
13.62
13
16.34
Return on assets%
18.05
17.26
19.53
19.05
19.19
19.59
20.54
22.79
20.55
18.05
4.07
20.54
19.36
73
19.31
EPS¥
7.21
6.88
7.12
6.81
7.08
7.10
7.85
7.34
8.29
9.19
19.90
5.35%
3.21%
—
11.63
EPS growth%
12.83
13.74
13.75
12.18
13.01
12.59
14.57
13.01
15.81
16.02
29.88
14.57
13.38
90
41.99
Bookvalue per sh¥
36.35
41.12
47.94
56.40
64.00
68.26
81.33
85.02
90.86
100.39
10.23
9.42%
11.64%
—
36.34
FCF per share¥
15.11
14.93
14.47
12.38
11.89
11.38
11.80
10.15
9.26
7.86
36.30
(7.95%)
(6.03%)
—
12.48
Dividend per sh¥
4.43
4.38
4.03
3.89
4.05
4.03
3.72
3.79
3.35
3.42
38.87
(3.36%)
(2.36%)
—
24.94
Div yield (avg)%
6.55
9.31
7.06
5.05
2.20
3.04
4.02
3.98
4.62
6.40
27.09
4.02
4.84
91
18.98
Payout ratio%
23.49
22.05
23.30
25.12
26.58
28.21
30.94
31.50
34.42
35.29
19.21
31.50
27.40
45
12.64
Shares (diluted)M
17.32
16.92
17.46
16.82
18.27
18.73
16.54
16.60
15.59
14.67
12.61
(4.29%)
(0.95%)
52
21.85
Buyback yield%
17.69
16.75
15.58
13.72
14.68
16.86
19.85
18.61
21.57
20.76
16.70
19.85
17.27
46
1.378
D/E ratiox
0.587
0.631
0.649
0.653
0.766
0.782
0.887
0.895
0.977
1.034
0.435
0.895
0.774
88
0.263
Enterprise value¥B
2.684
2.691
2.956
3.224
3.169
3.272
3.653
4.023
4.403
4.347
0.393
6.52%
6.24%
41
1,294
LT debt¥M
272.8
253.9
266.5
262.8
293.2
328.9
351.9
357.8
409.2
380.6
393.8
5.35%
3.45%
72
Revenue
¥2.482B
2.25%
1.00×
Cost of revenue
¥1.525B
2.39%
1.01×
Operating expenses
¥358.9M
2.14%
0.99×
Cash and investments
16.39%
Spread over hurdle
20.30%