0.331
Revenue¥B
0.573
0.624
0.685
0.746
0.785
0.848
0.911
0.997
1.059
1.133
0.351
7.63%
8.09%
36
12.31
Revenue growth%
24.91
27.61
27.27
27.84
30.26
30.21
29.41
26.55
29.34
29.53
23.24
29.41
28.59
79
13.57
Gross margin%
34.19
33.11
34.33
34.02
36.50
35.54
36.44
33.77
35.68
35.31
3.96
35.54
34.82
36
10.03
Operating margin%
18.59
20.52
18.55
21.15
20.04
21.00
22.12
23.53
22.57
20.64
10.45
22.12
20.82
16
23.32
Net margin%
18.98
16.27
18.05
17.72
20.46
19.37
18.50
16.81
17.80
18.06
22.45
18.06
18.05
9
13.92
P/E ratio (avg)x
24.58
27.28
27.27
27.72
25.47
26.91
29.76
33.81
33.86
36.34
24.12
33.81
27.50
23
7.753
EV/EBITx
20.98
18.69
16.12
16.11
16.78
15.51
16.80
16.16
14.90
16.06
11.80
16.06
16.14
38
9.99
FCF yield (avg)%
16.86
16.54
16.92
19.62
20.24
19.31
19.07
21.84
20.40
19.60
9.66
19.60
19.46
82
26.79
FCF margin%
17.58
19.14
21.31
21.13
20.35
18.24
15.84
15.11
15.37
13.55
25.10
15.37
17.91
14
0.461
FCF / Net incomex
1.353
1.497
1.682
1.833
1.689
1.809
1.753
1.706
1.570
1.804
0.754
1.753
1.698
49
14.32
ROIC%
21.29
21.01
18.62
15.86
12.92
15.49
17.31
17.18
15.59
13.14
2.33
15.59
16.52
56
18.20
Return on equity%
20.64
22.39
24.03
25.25
24.48
26.28
25.26
26.87
25.62
23.74
20.22
25.62
24.86
38
24.37
Return on assets%
14.52
11.70
14.46
12.88
15.20
17.73
15.77
16.30
16.09
18.98
23.52
16.30
15.48
60
24.03
EPS¥
36.56
38.96
34.86
33.19
34.26
33.28
33.54
37.20
38.32
34.97
25.98
0.41%
(0.66%)
—
29.56
EPS growth%
0.40
0.40
1.53
4.19
2.39
3.38
3.07
3.34
5.82
3.55
11.10
3.38
3.21
42
47.76
Bookvalue per sh¥
32.49
38.66
41.91
47.32
52.52
62.50
74.68
85.05
98.80
118.87
60.00
17.75%
15.98%
—
40.92
FCF per share¥
28.46
24.95
22.36
21.30
20.26
18.42
19.56
16.58
16.56
15.27
10.83
(5.50%)
(7.45%)
—
41.93
Dividend per sh¥
38.13
37.50
37.44
37.38
40.95
39.39
43.53
45.00
48.09
46.75
62.18
2.68%
0.76%
—
23.03
Div yield (avg)%
11.50
12.91
12.49
14.16
15.65
13.85
12.76
14.99
12.35
11.32
29.99
12.76
12.84
62
25.14
Payout ratio%
9.47
7.46
10.20
11.29
10.42
10.76
11.48
11.37
13.27
10.91
6.85
11.37
10.84
7
8.676
Shares (diluted)M
5.986
5.693
5.843
5.616
4.750
4.902
4.508
4.829
5.198
4.924
8.916
0.72%
(1.78%)
19
25.51
Buyback yield%
16.03
14.82
16.95
15.32
17.41
19.46
17.99
19.82
19.92
19.29
5.61
19.46
17.70
39
0.155
D/E ratiox
0.712
0.734
0.786
0.815
0.937
1.027
1.135
1.214
1.322
1.528
0.223
1.214
0.982
11
628.1
Enterprise value¥M
869.9
867.8
904.3
796.6
726.7
657.2
674.7
638.5
697.6
710.3
737.0
(0.45%)
(2.45%)
60
104.8
LT debt¥M
423.8
397.4
361.6
338.4
341.0
322.4
306.5
278.7
266.1
273.6
824.3
(4.31%)
(4.17%)
22
Revenue
¥1.133B
8.09%
1.00×
Cost of revenue
¥793.4M
8.09%
1.00×
Operating expenses
¥235.0M
7.71%
0.97×
Cash and investments
19.89%
Spread over hurdle
(0.12%)