1.239
Revenue¥B
0.886
0.892
0.917
0.934
0.980
0.988
1.022
1.023
1.053
1.083
1.271
2.03%
2.23%
83
19.52
Revenue growth%
27.33
24.92
27.14
27.07
24.93
24.23
26.95
27.75
30.61
28.42
15.82
27.75
27.11
8
24.45
Gross margin%
1.50
0.40
0.40
0.40
0.47
1.19
0.40
2.84
2.24
0.44
2.32
1.19
0.46
46
11.44
Operating margin%
15.53
12.90
10.73
9.22
8.37
6.10
4.05
4.59
4.91
3.49
27.47
4.59
7.23
35
4.59
Net margin%
11.64
8.82
10.72
8.70
8.75
7.19
7.12
5.11
7.46
7.83
28.09
7.19
8.26
86
9.911
P/E ratio (avg)x
49.35
53.93
58.95
69.19
78.81
86.83
86.58
98.94
103.8
101.2
21.17
98.94
82.69
76
11.07
EV/EBITx
30.16
30.99
29.56
25.77
25.60
22.11
20.08
20.32
19.37
16.93
22.26
20.08
23.86
8
5.73
FCF yield (avg)%
8.73
9.71
11.78
10.21
9.97
12.64
14.07
16.55
16.10
16.36
19.58
16.10
12.21
14
16.00
FCF margin%
0.40
3.10
6.07
4.19
5.19
8.04
9.09
7.40
6.91
8.03
19.42
8.03
6.49
9
0.153
FCF / Net incomex
0.253
0.241
0.277
0.281
0.275
0.303
0.310
0.322
0.341
0.353
1.328
0.322
0.292
18
29.18
ROIC%
23.36
24.74
25.80
26.71
24.95
27.60
26.18
24.76
26.27
28.21
26.62
26.27
25.99
34
2.10
Return on equity%
18.37
18.30
18.45
18.20
17.90
18.43
18.83
16.27
17.14
18.06
17.23
18.06
18.25
19
14.65
Return on assets%
27.36
26.04
25.99
26.36
29.03
30.76
30.99
32.73
32.59
32.24
16.79
32.24
29.89
72
45.14
EPS¥
91.04
93.64
88.11
96.86
87.23
82.96
78.75
74.22
71.24
72.63
48.47
(3.60%)
(2.66%)
—
11.56
EPS growth%
20.51
19.86
17.94
17.18
14.43
15.31
17.62
18.62
16.09
15.70
12.39
16.09
17.40
25
83.41
Bookvalue per sh¥
134.68
153.96
153.69
160.55
150.06
153.39
157.77
164.91
180.00
203.31
39.74
6.26%
3.35%
—
66.87
FCF per share¥
104.88
104.54
115.15
119.89
126.72
123.58
126.89
130.90
143.38
155.11
38.83
4.13%
5.04%
—
112.06
Dividend per sh¥
31.53
35.15
34.43
34.58
34.28
39.62
37.90
38.78
36.10
34.86
106.28
0.34%
1.48%
—
3.80
Div yield (avg)%
4.40
3.27
1.50
0.40
2.37
1.56
0.40
1.18
1.22
0.40
21.51
1.18
1.36
44
26.26
Payout ratio%
22.43
25.21
26.42
28.69
28.48
27.60
27.85
30.82
33.09
32.29
6.07
30.82
28.16
62
10.21
Shares (diluted)M
14.75
17.30
18.67
19.46
20.99
24.79
26.22
26.29
27.88
28.16
10.04
6.06%
8.54%
78
4.86
Buyback yield%
26.20
23.81
21.57
19.56
18.59
17.23
17.85
20.35
21.95
23.85
16.05
20.35
20.96
63
0.518
D/E ratiox
1.110
1.190
1.096
1.096
1.046
1.127
1.096
1.053
1.082
1.025
0.664
1.082
1.096
78
558.3
Enterprise value¥M
384.2
365.5
347.9
382.2
346.0
329.4
292.2
265.3
253.3
230.4
332.8
(7.81%)
(5.35%)
58
1,291
LT debt¥M
652.2
649.8
597.6
547.0
509.3
474.4
480.9
466.0
482.1
514.2
658.2
0.19%
(2.20%)
36
Revenue
¥1.083B
2.23%
1.00×
Cost of revenue
¥598.4M
2.37%
1.01×
Operating expenses
¥184.7M
2.02%
0.98×
Cash and investments
17.33%
Spread over hurdle
23.15%