0.296
Revenue¥B
0.677
0.724
0.781
0.859
0.912
1.008
1.070
1.180
1.281
1.393
0.313
8.85%
8.11%
61
7.28
Revenue growth%
15.98
17.06
17.64
20.37
21.91
24.50
27.19
25.77
23.54
23.25
7.96
24.50
22.58
88
8.08
Gross margin%
21.02
20.63
22.42
23.93
22.83
22.83
23.20
22.97
20.73
22.50
18.37
22.83
22.67
65
17.02
Operating margin%
13.70
13.43
11.97
9.51
10.71
13.12
12.10
14.74
15.91
14.84
20.22
14.74
13.28
84
5.73
Net margin%
7.15
5.41
4.38
2.81
1.21
3.78
2.58
0.41
2.04
0.85
5.60
2.04
2.69
49
13.89
P/E ratio (avg)x
36.85
42.95
45.39
47.29
51.89
51.98
55.43
58.82
59.00
57.83
15.75
57.83
51.94
20
23.32
EV/EBITx
15.91
17.24
20.52
19.94
20.40
20.98
23.19
27.11
31.06
35.46
28.71
27.11
20.75
85
20.78
FCF yield (avg)%
27.83
24.89
25.04
27.81
28.82
31.41
33.10
33.85
32.93
35.67
4.95
33.10
30.11
85
2.68
FCF margin%
5.89
5.82
4.78
7.48
4.80
5.50
7.09
8.26
10.28
11.64
19.31
8.26
6.49
91
0.410
FCF / Net incomex
1.290
1.331
1.269
1.237
1.219
1.155
1.159
1.196
1.267
1.271
1.251
1.196
1.252
62
7.60
ROIC%
9.97
8.80
6.67
8.78
7.78
5.29
6.57
8.81
10.03
7.66
22.16
7.66
8.28
89
29.56
Return on equity%
19.78
19.80
22.10
23.84
24.55
24.38
21.66
24.26
22.54
20.92
18.44
22.54
22.32
19
18.48
Return on assets%
9.37
6.72
8.40
5.61
4.37
2.79
5.56
4.46
2.27
3.50
16.25
3.50
5.01
70
9.08
EPS¥
13.35
13.00
14.98
14.12
14.05
14.45
14.80
15.12
15.08
17.16
9.68
4.08%
2.09%
—
14.02
EPS growth%
10.83
9.45
9.78
11.33
14.27
13.10
13.82
11.91
10.38
10.53
28.98
11.91
11.08
62
21.28
Bookvalue per sh¥
27.19
24.71
22.14
20.62
18.45
18.20
19.69
20.14
21.17
18.88
29.90
0.46%
(4.88%)
—
17.37
FCF per share¥
16.98
16.53
14.83
13.07
12.92
11.77
11.29
10.65
9.38
9.06
27.56
(6.84%)
(5.44%)
—
39.28
Dividend per sh¥
17.67
19.01
22.50
26.14
29.94
31.55
33.44
38.62
41.95
42.90
24.45
7.46%
10.64%
—
26.03
Div yield (avg)%
2.34
4.63
6.42
4.73
7.45
7.15
6.88
6.87
9.10
10.49
28.07
7.15
6.87
68
2.33
Payout ratio%
3.46
4.65
4.41
2.56
1.82
3.30
5.09
3.21
4.59
3.37
9.97
3.37
3.41
45
16.36
Shares (diluted)M
18.17
18.71
18.00
16.78
15.60
13.93
14.48
14.55
15.33
14.90
16.81
(0.90%)
(1.13%)
8
24.49
Buyback yield%
5.88
4.65
5.78
5.12
7.94
7.27
4.38
5.90
3.87
3.01
10.47
4.38
5.45
25
0.124
D/E ratiox
1.451
1.418
1.503
1.586
1.340
1.284
1.267
1.348
1.412
1.429
1.643
1.348
1.415
10
0.082
Enterprise value¥B
0.398
0.434
0.445
0.526
0.570
0.669
0.643
0.660
0.766
0.838
1.035
8.03%
7.92%
45
0.507
LT debt¥B
0.759
0.827
0.775
0.774
0.828
0.884
0.928
1.000
1.044
1.040
1.493
4.66%
2.37%
85
Revenue
¥1.393B
8.11%
1.00×
Cost of revenue
¥975.3M
8.11%
1.00×
Operating expenses
¥280.8M
9.05%
1.09×
Cash and investments
14.41%
Spread over hurdle
(1.38%)