0.435
Revenue¥B
0.593
0.644
0.693
0.733
0.795
0.866
0.914
0.988
1.073
1.146
0.469
7.57%
7.52%
20
22.89
Revenue growth%
21.30
21.02
21.21
19.46
17.83
17.59
15.39
14.27
16.02
16.01
6.34
16.01
17.71
43
7.76
Gross margin%
33.64
36.50
38.39
40.75
41.10
42.18
44.49
43.01
41.87
43.86
27.93
43.01
41.49
18
29.76
Operating margin%
6.71
7.56
6.30
6.36
4.06
5.31
3.79
1.70
3.00
2.83
18.59
3.00
4.69
89
27.27
Net margin%
20.88
18.69
16.07
13.77
14.54
13.89
14.86
16.88
19.26
22.12
13.02
16.88
16.47
43
7.888
P/E ratio (avg)x
26.56
27.65
26.71
27.96
25.83
27.67
24.74
25.54
25.61
22.69
23.71
25.54
26.20
76
24.09
EV/EBITx
39.18
42.19
38.96
35.26
35.79
37.67
36.03
36.77
40.78
42.58
12.40
37.67
38.32
48
5.09
FCF yield (avg)%
20.44
19.30
16.42
15.36
15.30
14.22
13.02
11.55
10.89
11.07
6.71
11.55
14.76
51
22.48
FCF margin%
24.14
22.04
20.46
19.65
17.47
16.02
15.09
17.51
18.04
16.24
12.41
16.24
17.77
86
0.123
FCF / Net incomex
1.405
1.400
1.559
1.715
1.836
1.983
2.209
2.390
2.139
2.024
0.130
2.139
1.910
35
19.68
ROIC%
16.36
17.95
19.77
19.67
21.36
23.51
21.95
21.72
24.70
22.54
10.18
22.54
21.54
72
22.29
Return on equity%
7.39
7.46
5.36
8.20
8.49
7.83
8.61
10.11
12.54
15.07
12.46
10.11
8.34
44
24.39
Return on assets%
5.71
7.41
5.94
7.99
6.67
5.52
7.88
5.00
4.03
6.09
29.83
5.52
6.02
26
17.68
EPS¥
51.65
53.90
52.52
59.01
58.68
64.28
59.93
59.06
66.66
64.77
19.24
2.00%
3.33%
—
3.08
EPS growth%
20.22
19.41
19.00
21.75
21.75
21.79
23.16
22.88
21.25
20.34
10.20
21.79
21.50
60
46.68
Bookvalue per sh¥
5.61
6.15
6.72
6.52
6.29
5.68
6.01
5.45
4.95
4.57
46.95
(6.19%)
(3.09%)
—
15.86
FCF per share¥
33.14
31.63
31.19
32.06
36.34
38.51
43.21
43.99
50.39
50.53
42.14
6.81%
4.89%
—
27.73
Dividend per sh¥
55.33
60.35
67.64
78.06
88.14
86.96
98.54
105.17
105.48
99.07
9.81
2.36%
6.80%
—
16.07
Div yield (avg)%
14.56
17.46
15.08
16.95
18.35
20.97
19.27
17.00
15.38
17.70
19.35
17.70
17.23
64
2.33
Payout ratio%
22.78
25.37
25.81
23.25
25.00
25.15
24.00
25.35
25.80
24.62
8.46
25.15
25.07
21
15.17
Shares (diluted)M
16.75
17.24
19.12
19.91
20.91
23.06
23.07
23.47
23.46
22.58
15.36
1.55%
3.38%
56
2.84
Buyback yield%
25.69
24.13
26.28
24.18
22.09
19.83
22.12
24.74
25.01
25.03
18.18
24.74
24.46
18
0.182
D/E ratiox
2.232
2.211
2.153
2.336
2.560
2.474
2.432
2.669
2.750
3.198
0.405
2.669
2.453
11
984.2
Enterprise value¥M
335.7
353.5
393.5
414.9
437.9
477.3
515.0
605.0
621.0
612.1
771.4
6.93%
7.52%
54
588.2
LT debt¥M
639.0
621.0
531.8
559.3
500.8
540.5
535.3
535.8
546.0
555.2
304.9
2.08%
(2.46%)
49
Revenue
¥1.146B
7.52%
1.00×
Cost of revenue
¥737.8M
7.39%
0.99×
Operating expenses
¥277.4M
7.89%
1.03×
Cash and investments
15.57%
Spread over hurdle
(1.77%)