0.559
Revenue¥B
1.202
1.221
1.232
1.272
1.323
1.385
1.427
1.452
1.491
1.529
0.622
2.93%
2.81%
61
17.11
Revenue growth%
13.22
13.62
14.55
16.17
15.79
14.68
17.04
14.55
14.84
16.13
28.88
14.84
14.76
44
24.17
Gross margin%
18.61
21.10
19.89
20.76
18.12
20.28
22.10
21.45
21.56
23.15
5.95
21.56
20.93
70
26.75
Operating margin%
4.59
3.92
5.20
5.45
5.12
4.42
5.95
8.53
6.71
4.95
24.52
5.95
5.16
85
24.93
Net margin%
0.40
0.40
0.40
2.27
2.50
5.45
4.10
6.31
8.58
9.09
8.08
6.31
3.30
60
19.93
P/E ratio (avg)x
13.92
15.89
16.47
15.76
16.21
16.48
15.69
16.71
16.95
15.94
12.64
16.48
16.07
34
6.294
EV/EBITx
32.16
33.38
37.72
44.41
43.40
48.08
53.44
52.32
62.57
73.79
22.37
53.44
46.25
16
15.88
FCF yield (avg)%
24.54
23.84
23.54
24.87
22.01
20.72
18.31
17.38
14.93
14.87
25.45
17.38
21.37
52
15.91
FCF margin%
11.83
11.29
10.66
12.61
15.12
15.06
16.96
18.74
18.08
15.28
13.52
16.96
15.09
60
0.974
FCF / Net incomex
1.122
1.123
1.031
0.954
0.893
0.965
1.046
0.950
0.907
0.928
1.660
0.950
0.960
78
29.51
ROIC%
11.39
9.78
11.73
9.15
6.49
3.62
1.17
1.44
0.40
2.60
19.14
1.44
5.06
75
27.94
Return on equity%
20.54
18.76
15.88
16.37
14.58
16.64
18.53
19.05
16.08
13.68
24.67
16.64
16.50
84
20.16
Return on assets%
26.18
28.85
27.23
24.35
25.19
27.00
28.17
29.38
28.28
27.46
12.02
28.17
27.35
28
83.76
EPS¥
24.40
24.99
28.46
34.14
36.48
36.85
39.80
46.14
50.53
50.86
90.85
6.87%
7.43%
—
21.20
EPS growth%
10.45
10.76
10.57
9.99
12.16
11.34
8.43
9.89
12.09
12.17
5.60
11.34
10.67
43
68.78
Bookvalue per sh¥
142.04
144.55
139.92
138.04
135.19
128.58
144.73
163.93
176.60
196.70
89.22
7.79%
4.41%
—
108.15
FCF per share¥
115.66
106.77
122.36
123.21
125.67
121.06
112.59
122.40
129.38
134.67
21.50
1.39%
2.13%
—
121.85
Dividend per sh¥
35.13
38.10
37.26
42.56
44.99
46.96
47.75
53.38
52.15
50.25
112.01
2.23%
4.55%
—
7.64
Div yield (avg)%
21.65
21.81
24.60
27.55
28.43
28.30
26.69
28.56
26.56
29.39
29.99
28.30
27.12
43
9.83
Payout ratio%
30.28
29.64
31.10
32.86
32.93
32.88
32.14
31.47
31.79
31.68
8.70
31.79
31.73
25
6.258
Shares (diluted)M
12.11
14.39
13.90
16.55
16.11
16.58
19.37
19.27
23.05
26.98
5.986
10.87%
9.98%
60
25.47
Buyback yield%
22.44
22.29
19.75
18.49
17.33
19.52
21.25
20.64
21.21
20.24
7.98
20.64
20.44
33
0.322
D/E ratiox
2.409
2.368
2.533
2.513
2.960
3.569
3.759
4.143
4.658
4.706
1.037
4.143
3.265
50
0.653
Enterprise value¥B
0.544
0.598
0.619
0.651
0.648
0.655
0.717
0.720
0.863
0.996
1.210
8.98%
8.17%
9
1.184
LT debt¥B
1.307
1.405
1.450
1.572
1.731
1.886
1.913
1.993
2.164
2.027
0.837
3.21%
5.09%
30
Revenue
¥1.529B
2.81%
1.00×
Cost of revenue
¥695.2M
2.91%
1.01×
Operating expenses
¥301.0M
2.44%
0.96×
Cash and investments
15.54%
Spread over hurdle
32.74%