1.561
Revenue¥B
1.121
1.215
1.344
1.442
1.568
1.662
1.767
1.944
2.114
2.252
1.608
7.51%
8.11%
8
21.52
Revenue growth%
33.18
35.00
33.67
34.45
36.20
39.01
40.70
41.85
44.62
45.15
9.55
41.85
37.61
88
20.67
Gross margin%
12.77
13.59
15.65
17.28
14.54
14.24
15.03
17.24
15.18
14.88
28.48
15.03
14.95
81
10.29
Operating margin%
16.91
15.82
15.42
15.99
18.87
20.13
20.07
19.22
17.02
17.71
13.72
19.22
17.37
7
9.38
Net margin%
33.36
35.18
36.83
38.17
35.49
36.31
39.06
36.68
35.68
33.76
13.32
36.31
35.99
54
28.18
P/E ratio (avg)x
26.42
26.20
26.98
28.13
25.95
22.01
22.69
21.06
19.47
18.37
31.10
21.06
24.32
72
37.11
EV/EBITx
49.78
51.47
59.81
59.17
57.09
59.30
68.07
72.69
83.84
87.85
33.41
72.69
59.55
86
9.66
FCF yield (avg)%
15.91
17.78
16.82
17.21
16.06
14.68
15.35
13.88
11.14
11.66
5.06
13.88
15.63
37
19.90
FCF margin%
7.48
7.82
7.25
9.37
8.74
9.71
8.17
8.25
8.65
8.65
17.32
8.65
8.45
78
1.704
FCF / Net incomex
0.398
0.438
0.446
0.429
0.443
0.443
0.436
0.426
0.503
0.548
0.234
0.443
0.440
82
27.89
ROIC%
29.97
29.34
30.89
32.79
33.98
32.10
30.80
29.18
28.89
30.20
11.83
30.20
30.50
33
26.32
Return on equity%
17.83
16.90
15.00
16.20
14.34
11.90
9.89
7.80
10.57
7.95
27.29
9.89
13.12
47
15.82
Return on assets%
14.06
17.03
16.03
16.52
15.83
17.38
17.89
19.60
17.00
16.80
21.38
17.38
16.90
17
153.70
EPS¥
79.02
79.92
71.74
73.24
66.63
63.48
65.63
57.54
55.47
60.08
160.03
(2.05%)
(2.90%)
—
17.77
EPS growth%
16.82
14.54
12.75
12.77
14.22
14.36
16.72
18.88
19.86
21.24
11.89
18.88
15.63
79
68.27
Bookvalue per sh¥
188.81
192.44
208.52
230.08
249.38
235.97
265.96
262.04
288.19
308.38
142.92
4.34%
5.45%
—
147.48
FCF per share¥
57.05
60.12
59.79
61.95
63.05
62.20
55.51
50.32
47.78
42.05
172.68
(7.78%)
(4.28%)
—
68.37
Dividend per sh¥
105.56
94.23
90.12
94.88
84.74
78.68
75.68
68.65
65.36
70.04
86.75
(3.74%)
(3.56%)
—
26.15
Div yield (avg)%
8.04
9.86
11.99
9.57
6.76
8.90
11.70
10.32
9.70
7.11
11.78
9.70
9.63
20
22.50
Payout ratio%
6.70
5.87
7.88
5.45
3.34
2.65
2.60
0.40
0.40
0.40
12.86
0.40
3.00
94
9.135
Shares (diluted)M
6.647
7.008
7.882
7.270
7.455
7.895
8.400
8.279
7.421
8.311
8.948
2.20%
2.33%
70
7.95
Buyback yield%
32.39
30.78
29.96
31.87
33.28
30.38
32.71
35.36
35.61
33.64
13.60
33.64
32.55
32
1.632
D/E ratiox
0.312
0.318
0.364
0.382
0.386
0.379
0.370
0.416
0.407
0.462
0.240
0.407
0.380
42
144.2
Enterprise value¥M
400.1
356.8
362.1
348.9
327.9
290.8
269.9
257.8
261.2
233.1
294.0
(6.59%)
(4.51%)
6
1,380
LT debt¥M
819.8
815.1
807.7
812.6
744.9
685.5
640.7
603.8
555.2
613.6
77.12
(3.80%)
(1.83%)
53
Revenue
¥2.252B
8.11%
1.00×
Cost of revenue
¥1.515B
8.17%
1.01×
Operating expenses
¥236.0M
8.13%
1.00×
Cash and investments
18.94%
Spread over hurdle
29.04%