0.478
Revenue¥B
0.954
0.969
1.012
1.063
1.087
1.099
1.149
1.162
1.166
1.205
0.533
2.09%
2.79%
83
11.22
Revenue growth%
22.61
24.42
24.93
24.48
23.71
24.64
25.86
23.35
26.04
23.49
2.05
24.64
24.45
95
20.99
Gross margin%
15.58
17.95
15.70
17.26
17.23
17.76
19.67
20.30
19.15
19.45
24.08
19.45
17.85
6
19.34
Operating margin%
13.13
12.11
10.15
7.40
4.47
6.82
4.95
3.78
3.44
3.52
5.32
3.78
5.89
28
24.85
Net margin%
20.22
20.17
22.14
22.10
24.01
24.82
23.23
25.02
27.08
28.27
26.95
25.02
23.62
57
30.54
P/E ratio (avg)x
33.14
35.68
34.04
37.40
40.83
39.96
37.63
33.98
33.92
32.38
19.81
33.98
34.86
22
6.181
EV/EBITx
17.20
18.08
18.62
19.23
19.20
16.66
18.20
15.91
13.86
14.57
32.15
15.91
17.64
75
8.72
FCF yield (avg)%
21.42
22.96
22.97
21.42
19.69
18.16
15.59
15.59
17.94
15.88
14.93
15.88
18.93
53
13.68
FCF margin%
22.85
23.44
24.68
25.74
26.40
27.42
25.15
24.22
24.62
27.48
7.81
25.15
24.91
71
0.534
FCF / Net incomex
2.537
2.741
2.949
3.131
3.341
3.661
3.905
4.573
5.218
5.178
1.115
4.573
3.501
44
25.58
ROIC%
25.29
23.57
21.59
23.58
24.67
24.02
21.21
22.09
22.33
23.02
10.46
22.33
23.30
6
22.79
Return on equity%
0.40
2.86
1.96
4.74
2.42
1.12
3.36
2.22
0.45
0.40
4.93
1.12
2.09
75
24.94
Return on assets%
24.69
23.80
24.10
27.07
29.03
30.80
31.34
32.38
33.94
33.61
23.92
32.38
29.92
42
30.63
EPS¥
104.84
103.23
111.50
112.06
120.08
109.33
113.86
113.60
121.70
109.85
32.35
(1.77%)
0.54%
—
25.55
EPS growth%
5.58
7.64
6.02
6.74
8.03
6.18
7.32
7.46
7.03
8.80
3.18
7.32
7.18
92
34.98
Bookvalue per sh¥
92.84
91.81
89.34
83.70
90.49
89.12
92.24
85.73
89.05
89.73
135.51
(0.17%)
(0.03%)
—
150.32
FCF per share¥
99.32
95.74
98.92
95.32
111.28
106.53
100.17
114.76
108.46
106.10
106.85
(0.95%)
0.15%
—
99.83
Dividend per sh¥
75.32
80.01
88.53
102.55
109.16
121.28
140.36
144.11
142.61
167.97
121.41
9.00%
7.76%
—
17.29
Div yield (avg)%
16.41
17.54
14.55
13.85
13.88
11.14
10.98
11.37
12.38
10.20
9.65
11.14
13.12
23
16.16
Payout ratio%
5.34
4.60
7.02
6.62
3.74
2.09
4.07
3.81
6.44
5.08
23.23
4.07
4.84
29
2.838
Shares (diluted)M
4.180
4.178
4.226
5.085
5.476
5.585
5.965
6.894
8.118
8.896
2.814
10.19%
8.13%
93
24.47
Buyback yield%
27.91
29.31
26.43
24.55
23.77
23.95
26.17
28.59
26.95
28.50
16.05
26.95
26.69
29
1.552
D/E ratiox
0.858
0.852
0.963
0.934
1.018
1.144
1.151
1.173
1.298
1.395
1.675
1.173
1.081
19
844.4
Enterprise value¥M
400.5
394.5
447.8
484.2
560.9
664.7
709.3
694.6
729.4
713.9
596.2
4.94%
6.14%
36
0.783
LT debt¥B
0.753
0.741
0.816
0.962
1.097
1.227
1.204
1.236
1.378
1.431
0.995
5.45%
8.70%
50
Revenue
¥1.205B
2.79%
1.00×
Cost of revenue
¥703.4M
2.75%
1.00×
Operating expenses
¥217.7M
2.42%
0.96×
Cash and investments
18.99%
Goodwill & intangibles
17.99%
Spread over hurdle
10.88%