0.834
Revenue¥B
0.698
0.742
0.797
0.825
0.870
0.899
0.942
1.012
1.056
1.092
0.922
4.65%
4.95%
28
21.53
Revenue growth%
6.42
8.34
10.41
12.35
15.31
15.84
13.15
13.30
13.76
12.95
22.56
13.30
13.05
93
8.08
Gross margin%
10.33
12.28
10.83
9.43
9.78
8.34
9.17
9.06
10.46
9.57
9.91
9.17
9.68
77
13.99
Operating margin%
6.11
4.53
5.93
4.93
6.33
4.06
2.76
3.03
2.87
1.86
29.86
2.87
4.29
42
3.74
Net margin%
19.39
22.35
22.92
22.64
23.20
23.03
22.94
24.23
23.39
25.07
5.90
23.39
22.98
5
33.30
P/E ratio (avg)x
21.25
19.83
21.22
21.21
21.28
23.58
22.70
21.96
24.99
25.41
30.71
23.58
21.62
66
12.03
EV/EBITx
25.09
24.80
22.96
22.84
23.65
26.23
27.44
25.40
24.70
25.36
32.95
25.40
24.94
61
9.53
FCF yield (avg)%
14.91
13.01
14.46
16.88
17.45
17.64
16.94
19.57
17.07
14.79
21.23
17.07
16.91
21
2.63
FCF margin%
18.52
19.56
17.24
14.79
12.65
10.49
10.64
10.06
7.80
4.99
6.52
10.06
11.64
44
1.396
FCF / Net incomex
1.471
1.636
1.853
1.767
1.671
1.802
2.052
2.237
2.456
2.354
0.356
2.237
1.828
69
2.41
ROIC%
11.15
13.73
15.24
14.17
14.98
13.97
15.76
15.63
18.47
18.66
9.53
15.76
15.11
78
12.19
Return on equity%
10.87
11.32
10.44
11.68
8.80
7.23
5.13
5.51
3.12
0.40
16.82
5.13
8.02
18
17.76
Return on assets%
8.93
8.99
9.69
7.83
10.33
11.55
12.94
15.92
14.41
13.80
4.12
13.80
10.94
51
93.70
EPS¥
140.47
157.18
188.44
207.39
245.70
264.73
321.97
338.22
382.31
383.60
95.88
9.32%
11.74%
—
28.26
EPS growth%
23.60
21.72
19.19
16.56
17.27
14.64
14.11
11.83
12.23
10.47
15.18
12.23
15.60
41
99.83
Bookvalue per sh¥
60.70
71.36
74.92
82.94
81.96
80.93
94.30
104.15
105.13
118.56
19.85
7.66%
7.48%
—
98.72
FCF per share¥
62.44
67.13
61.01
57.63
49.46
49.22
46.43
45.50
43.94
47.21
72.11
(0.93%)
(2.10%)
—
58.57
Dividend per sh¥
52.78
61.72
59.98
60.73
57.70
65.26
75.59
80.96
85.70
100.66
65.74
11.77%
6.54%
—
12.06
Div yield (avg)%
25.17
24.66
26.23
26.86
29.40
26.67
29.31
27.46
28.54
31.31
2.55
28.54
27.16
74
26.57
Payout ratio%
10.29
12.05
10.30
11.07
10.29
9.56
8.66
8.45
8.60
10.40
26.92
8.66
10.29
81
6.687
Shares (diluted)M
8.535
9.804
11.49
12.94
13.64
14.03
13.74
15.56
15.28
16.80
6.641
4.26%
6.62%
76
6.52
Buyback yield%
27.66
28.39
26.15
27.05
27.48
28.63
26.16
28.70
26.04
28.01
3.30
28.01
27.57
44
0.184
D/E ratiox
2.297
2.371
2.721
2.646
3.072
3.232
3.608
3.677
4.214
4.036
0.655
3.677
3.152
71
400.9
Enterprise value¥M
309.0
328.0
379.6
372.4
356.3
403.3
477.8
509.5
594.2
570.7
153.4
9.88%
6.47%
73
0.057
LT debt¥B
1.354
1.361
1.528
1.460
1.705
1.828
1.839
1.834
2.072
2.371
0.549
6.83%
6.73%
93
Revenue
¥1.092B
4.95%
1.00×
Cost of revenue
¥743.2M
4.99%
1.00×
Operating expenses
¥159.5M
3.79%
0.89×
Cash and investments
15.66%
Spread over hurdle
82.24%