0.286
Revenue¥B
1.411
1.492
1.548
1.640
1.716
1.781
1.919
1.997
2.164
2.312
0.305
6.14%
5.88%
65
26.40
Revenue growth%
18.96
16.44
17.52
18.32
19.49
17.64
19.46
21.28
20.58
22.47
10.05
20.58
19.21
70
10.66
Gross margin%
4.90
2.86
0.40
0.40
2.15
5.02
2.86
4.55
5.27
3.70
7.47
4.55
3.28
43
23.26
Operating margin%
20.79
18.41
17.34
18.41
20.08
17.48
20.41
19.74
22.50
24.52
17.13
20.41
19.91
77
28.06
Net margin%
31.61
31.73
30.78
33.62
36.55
35.40
34.12
33.62
31.65
33.99
6.92
33.99
33.62
70
30.37
P/E ratio (avg)x
28.47
30.25
29.77
28.04
27.32
30.25
30.71
32.53
31.45
33.61
28.27
31.45
30.25
79
24.97
EV/EBITx
6.340
6.237
6.506
7.209
7.627
7.454
7.112
6.793
7.474
7.129
35.32
7.129
7.121
29
18.32
FCF yield (avg)%
29.22
26.59
27.63
24.81
24.82
24.35
22.96
25.71
23.10
24.32
9.90
24.32
24.81
41
18.58
FCF margin%
26.25
27.26
26.50
25.31
23.70
22.67
22.24
21.32
23.12
25.33
12.32
22.67
24.51
65
0.249
FCF / Net incomex
0.114
0.110
0.098
0.088
0.098
0.109
0.096
0.104
0.104
0.114
1.718
0.104
0.104
94
4.69
ROIC%
17.16
18.68
16.04
15.69
16.20
18.26
18.76
20.17
21.45
21.68
12.81
20.17
18.47
20
10.68
Return on equity%
20.00
18.84
21.33
22.87
21.86
22.81
23.73
26.09
26.78
28.62
12.97
26.09
22.84
18
16.19
Return on assets%
12.80
15.57
15.23
12.35
9.77
8.05
6.10
3.95
5.55
3.24
3.29
5.55
8.91
88
33.70
EPS¥
6.91
6.45
6.55
6.13
6.31
5.78
5.87
5.40
5.20
5.02
35.68
(4.48%)
(2.01%)
—
23.69
EPS growth%
21.98
21.52
23.28
24.83
23.36
21.52
23.52
23.55
21.15
21.85
2.94
21.85
22.63
79
9.63
Bookvalue per sh¥
46.38
51.07
48.65
52.93
51.86
59.63
54.92
60.80
61.45
66.78
21.82
5.19%
4.45%
—
42.06
FCF per share¥
12.85
14.23
15.73
15.25
15.16
17.52
18.86
20.48
20.87
22.79
40.94
8.50%
7.73%
—
27.36
Dividend per sh¥
20.64
21.66
25.26
26.92
25.94
29.94
35.32
35.60
41.81
44.46
25.95
11.38%
7.77%
—
11.47
Div yield (avg)%
19.76
19.57
17.18
14.19
12.53
12.51
14.59
12.64
11.76
13.45
16.33
12.64
13.82
50
3.05
Payout ratio%
6.94
8.14
9.29
10.98
10.73
13.34
13.07
10.58
12.20
12.15
7.59
12.20
10.85
12
24.71
Shares (diluted)M
35.08
34.73
37.14
43.22
43.11
43.77
44.47
51.63
51.30
55.54
25.60
5.20%
5.76%
93
9.04
Buyback yield%
3.88
1.48
0.94
3.73
3.09
1.34
0.40
0.40
3.08
3.34
9.19
1.34
2.28
37
0.749
D/E ratiox
0.449
0.458
0.444
0.502
0.472
0.509
0.493
0.503
0.543
0.495
1.152
0.503
0.494
77
1.066
Enterprise value¥B
1.626
1.611
1.670
1.578
1.734
1.552
1.669
1.584
1.491
1.366
0.987
(4.65%)
(1.84%)
68
0.075
LT debt¥B
1.917
2.070
1.975
1.925
1.903
2.064
2.022
2.065
2.053
2.294
0.814
3.80%
2.21%
27
Revenue
¥2.312B
5.88%
1.00×
Cost of revenue
¥1.515B
5.96%
1.01×
Operating expenses
¥237.0M
6.19%
1.03×
Goodwill & intangibles
14.79%
Cash and investments
13.90%
Spread over hurdle
26.59%