0.478
Revenue¥B
0.774
0.810
0.832
0.878
0.913
0.942
0.994
1.026
1.048
1.070
0.505
3.22%
3.49%
78
6.81
Revenue growth%
14.83
17.34
17.52
17.49
17.56
16.84
14.11
13.97
13.44
14.08
2.01
14.08
15.84
9
6.33
Gross margin%
13.15
16.04
13.77
11.99
14.72
13.96
12.79
13.54
11.17
9.61
6.97
12.79
13.35
23
18.94
Operating margin%
3.85
6.59
7.07
6.20
4.89
5.07
5.53
3.71
6.44
8.19
7.60
5.53
5.87
82
8.91
Net margin%
16.99
17.01
18.59
17.34
18.37
20.15
21.48
20.74
23.71
26.49
11.67
21.48
19.37
94
9.430
P/E ratio (avg)x
15.47
15.37
14.55
13.81
13.14
12.95
12.96
15.29
14.62
15.89
27.17
14.62
14.58
39
15.50
EV/EBITx
9.656
8.652
7.806
7.360
6.582
6.646
5.959
5.588
5.988
6.445
16.62
5.988
6.614
40
4.11
FCF yield (avg)%
23.87
24.34
25.04
22.61
21.59
24.58
24.56
25.15
26.89
24.59
16.91
24.59
24.57
41
22.12
FCF margin%
5.54
7.15
5.30
3.93
4.43
3.63
3.74
2.60
0.40
0.40
12.49
2.60
3.84
85
0.597
FCF / Net incomex
0.629
0.696
0.746
0.814
0.827
0.864
0.903
0.874
0.940
0.875
1.598
0.875
0.846
65
7.37
ROIC%
26.61
24.06
26.39
26.90
26.50
28.83
25.99
27.97
27.76
25.04
17.58
27.76
26.56
26
2.13
Return on equity%
16.15
18.21
16.81
16.52
18.92
18.21
15.29
17.77
19.24
19.68
26.41
18.21
17.99
64
15.09
Return on assets%
12.18
12.63
13.56
15.28
14.63
14.27
15.45
14.10
16.06
16.84
2.20
15.45
14.45
43
13.05
EPS¥
12.39
13.82
13.29
13.26
14.89
14.09
13.07
12.15
13.76
13.53
14.33
(1.89%)
2.32%
—
19.93
EPS growth%
14.81
15.58
14.14
13.36
16.23
13.70
13.22
10.99
11.50
10.17
18.54
11.50
13.53
10
3.90
Bookvalue per sh¥
9.96
10.83
10.62
12.24
13.53
13.67
13.30
12.74
12.70
12.11
15.92
(2.20%)
1.34%
—
6.54
FCF per share¥
4.36
4.22
4.81
5.29
4.93
5.47
5.63
5.43
5.15
5.70
4.38
2.96%
2.76%
—
14.09
Dividend per sh¥
7.59
6.55
6.51
5.57
5.71
5.79
5.92
6.37
5.95
5.66
4.39
(0.16%)
(3.02%)
—
20.87
Div yield (avg)%
6.32
3.83
3.55
4.11
7.06
7.10
4.17
3.07
1.06
1.51
22.20
3.07
3.97
68
3.26
Payout ratio%
13.23
13.67
12.87
10.50
11.67
11.35
13.07
10.44
9.42
9.94
14.29
10.44
11.51
6
61.03
Shares (diluted)M
77.37
85.61
100.8
109.3
111.5
121.0
144.1
143.0
155.4
158.2
58.79
7.24%
9.32%
30
27.59
Buyback yield%
14.37
17.06
18.81
17.55
20.21
18.32
16.72
18.69
17.52
19.06
27.21
18.32
17.94
35
0.662
D/E ratiox
0.423
0.477
0.528
0.482
0.458
0.489
0.543
0.582
0.629
0.609
1.696
0.582
0.508
44
0.477
Enterprise value¥B
0.817
0.817
0.950
1.100
1.206
1.159
1.212
1.192
1.220
1.204
0.507
(0.04%)
4.35%
39
0.210
LT debt¥B
0.841
0.889
1.075
1.095
1.289
1.485
1.473
1.695
1.737
1.888
0.626
7.92%
8.99%
39
Revenue
¥1.070B
3.49%
1.00×
Cost of revenue
¥744.1M
3.42%
0.99×
Operating expenses
¥179.8M
3.23%
0.97×
Goodwill & intangibles
17.82%
Cash and investments
17.68%
Spread over hurdle
(0.53%)