0.680
Revenue¥B
0.911
0.939
0.984
1.044
1.095
1.152
1.226
1.302
1.353
1.437
0.725
5.59%
4.90%
70
15.24
Revenue growth%
14.74
15.78
16.51
14.60
13.75
14.73
13.65
14.43
12.64
11.93
13.95
13.65
14.52
39
8.27
Gross margin%
12.30
13.78
15.36
13.32
14.09
12.90
10.38
10.61
7.68
5.18
15.70
10.38
12.60
6
26.04
Operating margin%
4.59
7.09
9.36
10.02
9.33
10.51
12.48
10.09
11.70
12.96
13.94
11.70
10.05
81
28.13
Net margin%
0.40
0.70
2.18
0.40
1.06
3.38
5.93
5.04
5.36
5.76
13.16
5.36
2.78
50
9.274
P/E ratio (avg)x
33.53
35.45
35.34
34.65
33.67
36.36
37.04
41.45
42.05
47.52
26.47
41.45
35.90
15
9.729
EV/EBITx
6.549
7.285
6.868
6.174
6.336
6.482
5.840
6.495
6.801
7.633
31.86
6.495
6.522
59
6.26
FCF yield (avg)%
15.47
15.11
15.24
13.37
14.73
15.80
15.72
14.59
16.91
17.54
20.38
15.80
15.35
77
18.75
FCF margin%
22.84
20.67
18.42
20.54
18.26
16.15
14.08
16.38
14.34
12.07
21.11
14.34
17.32
21
0.609
FCF / Net incomex
0.712
0.720
0.654
0.600
0.526
0.567
0.518
0.501
0.530
0.548
1.112
0.530
0.557
10
26.22
ROIC%
30.15
29.58
30.92
32.37
29.93
28.57
30.83
32.05
32.69
33.59
13.01
32.05
30.88
75
12.96
Return on equity%
8.95
6.37
4.26
7.17
8.61
6.08
6.85
6.86
5.11
5.71
10.23
6.08
6.61
20
10.19
Return on assets%
17.84
19.57
17.73
15.40
14.70
17.31
18.28
15.64
13.89
15.27
16.03
15.64
16.47
58
5.33
EPS¥
12.33
14.56
15.19
17.24
19.25
20.89
24.07
28.98
33.16
33.26
5.62
11.55%
12.52%
—
5.09
EPS growth%
17.70
19.42
19.00
20.95
22.50
20.22
20.61
20.93
21.80
24.62
2.45
20.93
20.77
26
7.89
Bookvalue per sh¥
2.41
2.45
2.86
3.45
3.63
4.03
4.66
5.50
5.77
6.61
7.57
12.72%
12.03%
—
7.84
FCF per share¥
12.07
13.94
14.40
15.03
14.13
14.59
14.52
15.37
16.46
16.26
5.92
2.85%
4.25%
—
6.35
Dividend per sh¥
5.25
4.73
4.83
4.94
4.53
4.72
4.57
5.10
5.16
5.15
1.96
2.62%
0.60%
—
24.85
Div yield (avg)%
22.94
22.09
21.17
23.86
23.84
22.49
24.31
22.12
24.85
22.12
21.12
22.49
22.72
94
28.16
Payout ratio%
9.46
12.37
15.27
17.13
20.12
22.48
21.54
19.81
22.34
23.09
5.11
22.34
19.96
68
80.50
Shares (diluted)M
69.26
66.33
64.77
56.11
57.52
58.42
56.70
61.78
62.89
62.86
84.54
1.79%
(1.51%)
25
27.50
Buyback yield%
23.90
22.76
24.92
24.68
22.05
23.61
23.78
23.35
24.75
22.58
21.47
23.61
23.69
63
0.837
D/E ratiox
0.500
0.449
0.405
0.422
0.389
0.373
0.339
0.350
0.359
0.388
0.705
0.359
0.388
92
0.122
Enterprise value¥B
0.813
0.767
0.737
0.701
0.663
0.723
0.728
0.693
0.606
0.569
1.036
(3.01%)
(4.18%)
65
401.8
LT debt¥M
807.0
861.3
981.2
982.6
921.2
885.5
829.2
930.7
974.7
985.2
264.0
1.35%
2.18%
82
Revenue
¥1.437B
4.90%
1.00×
Cost of revenue
¥666.2M
5.02%
1.01×
Operating expenses
¥307.0M
4.04%
0.92×
Cash and investments
17.92%
Spread over hurdle
22.58%