0.077
Revenue¥B
0.594
0.631
0.678
0.741
0.809
0.865
0.953
1.051
1.150
1.228
0.083
8.70%
8.18%
59
22.31
Revenue growth%
24.51
27.22
29.53
30.95
29.26
31.44
33.94
32.80
33.62
35.67
10.96
33.62
31.19
66
19.54
Gross margin%
7.37
7.99
5.15
3.92
3.36
4.15
4.39
1.95
3.56
4.23
14.33
4.15
4.19
22
14.97
Operating margin%
25.47
26.72
25.86
28.07
26.95
24.28
24.26
23.64
25.81
24.12
10.89
24.26
25.64
83
15.60
Net margin%
25.05
26.04
25.08
25.54
25.89
28.48
29.40
28.44
30.54
31.53
25.81
29.40
27.24
68
19.55
P/E ratio (avg)x
27.65
24.79
22.70
19.40
19.38
17.98
16.58
14.33
14.22
12.91
21.07
14.33
18.68
50
29.40
EV/EBITx
13.07
14.78
14.79
15.88
17.69
17.84
19.65
19.76
20.43
22.91
10.69
19.76
17.76
90
6.73
FCF yield (avg)%
31.47
29.84
29.00
31.86
29.69
28.92
26.26
28.66
27.33
26.72
24.75
27.33
28.96
82
20.40
FCF margin%
22.09
20.36
21.15
20.30
18.47
15.67
16.88
19.29
21.01
20.41
24.63
19.29
20.33
48
0.617
FCF / Net incomex
0.996
1.192
1.202
1.311
1.444
1.388
1.593
1.868
1.919
1.848
0.866
1.848
1.416
71
22.57
ROIC%
7.07
5.00
5.52
5.77
5.42
3.93
4.64
2.68
1.46
1.50
28.41
2.68
4.82
48
15.06
Return on equity%
17.89
16.73
15.74
18.40
21.29
21.94
23.34
20.60
20.45
21.02
15.48
21.02
20.52
50
22.78
Return on assets%
31.63
34.12
32.85
33.87
35.80
37.27
39.71
37.30
35.03
34.74
24.86
37.27
34.88
89
77.19
EPS¥
84.90
79.52
85.84
89.40
79.17
67.07
68.45
63.12
59.44
51.90
85.67
(8.10%)
(4.71%)
—
27.10
EPS growth%
4.91
3.82
1.63
2.77
4.94
4.69
4.64
6.66
4.84
4.83
21.31
4.83
4.76
13
91.70
Bookvalue per sh¥
136.81
150.55
160.91
168.76
185.98
209.00
246.43
281.81
285.07
299.31
68.47
9.98%
9.32%
—
134.86
FCF per share¥
50.86
48.95
46.27
48.13
49.04
52.39
46.85
46.66
40.25
38.50
123.30
(4.73%)
(3.62%)
—
95.40
Dividend per sh¥
30.32
34.06
32.70
38.13
40.08
43.45
49.41
47.72
47.03
52.64
55.89
5.60%
7.06%
—
13.36
Div yield (avg)%
12.11
9.58
12.35
13.31
13.18
10.20
7.74
9.92
11.73
11.44
24.91
10.20
11.58
72
6.51
Payout ratio%
16.68
15.75
13.88
14.66
12.23
9.66
9.19
9.36
9.10
9.99
14.64
9.36
11.11
12
4.207
Shares (diluted)M
4.996
5.738
5.510
6.405
6.800
6.650
7.060
8.130
8.579
9.181
4.054
6.19%
6.74%
33
28.38
Buyback yield%
20.57
23.09
24.57
24.47
26.54
25.74
27.39
28.84
30.31
32.17
4.74
28.84
26.14
69
0.345
D/E ratiox
2.039
2.178
2.160
2.457
2.406
2.344
2.680
2.703
3.122
3.380
1.388
2.703
2.431
73
679.8
Enterprise value¥M
428.5
483.8
460.6
473.1
494.1
531.8
577.9
537.6
535.8
590.4
387.4
3.62%
4.00%
90
1,034
LT debt¥M
766.1
703.8
751.9
746.2
721.5
771.4
880.3
868.6
808.1
746.8
389.1
0.69%
0.41%
13
Revenue
¥1.228B
8.18%
1.00×
Cost of revenue
¥859.6M
8.18%
1.00×
Operating expenses
¥276.8M
8.31%
1.01×
Cash and investments
18.18%
Goodwill & intangibles
12.36%
Spread over hurdle
(1.91%)