0.975
Revenue¥B
0.839
0.906
0.971
1.048
1.156
1.229
1.355
1.504
1.665
1.803
1.048
9.30%
8.78%
22
4.87
Revenue growth%
25.12
24.43
21.93
23.21
24.79
24.34
22.02
24.26
23.27
23.82
7.80
23.82
24.04
33
5.98
Gross margin%
19.72
20.42
21.16
20.37
18.60
16.16
13.41
12.49
10.94
9.89
9.00
12.49
17.38
7
26.23
Operating margin%
19.68
19.76
17.55
15.81
14.87
13.87
15.14
18.08
15.62
17.27
21.32
15.62
16.54
91
6.71
Net margin%
22.89
21.14
23.15
23.47
21.38
23.82
26.09
25.83
23.89
22.63
29.04
23.89
23.31
95
33.35
P/E ratio (avg)x
7.504
6.734
6.726
6.569
6.330
6.986
6.420
5.860
6.392
6.762
12.81
6.420
6.647
72
28.21
EV/EBITx
23.84
22.12
20.42
18.18
15.69
16.77
17.58
17.62
15.27
14.96
31.52
16.77
17.60
66
19.60
FCF yield (avg)%
25.73
28.06
30.58
32.04
33.05
33.17
32.75
33.25
32.33
33.41
16.68
33.17
32.54
18
25.69
FCF margin%
9.96
8.84
6.48
4.69
5.97
5.67
4.11
2.48
3.68
4.06
26.70
4.06
5.18
63
1.010
FCF / Net incomex
0.272
0.306
0.326
0.310
0.328
0.331
0.366
0.395
0.411
0.429
0.439
0.395
0.329
10
7.81
ROIC%
11.76
13.44
10.54
9.98
9.19
10.76
9.52
10.10
10.87
11.39
6.29
10.76
10.65
91
12.72
Return on equity%
27.44
28.81
27.19
24.69
22.22
25.03
26.72
27.56
29.34
26.40
16.13
26.72
26.95
50
5.95
Return on assets%
20.70
19.60
22.11
22.00
21.53
19.27
16.31
18.97
17.17
16.26
14.68
17.17
19.43
12
13.49
EPS¥
9.21
9.59
9.51
10.17
10.84
10.54
11.51
12.55
11.35
11.77
14.70
1.67%
1.64%
—
11.75
EPS growth%
22.94
25.53
24.49
25.24
24.99
25.38
22.64
22.10
24.28
26.61
29.75
24.28
24.74
46
31.45
Bookvalue per sh¥
10.48
10.23
10.87
9.74
9.24
8.57
8.83
8.51
8.16
8.93
29.16
(0.67%)
(1.16%)
—
16.24
FCF per share¥
34.44
31.71
33.07
30.03
30.47
32.51
29.34
26.03
28.82
26.93
19.41
(2.44%)
(2.78%)
—
15.75
Dividend per sh¥
33.80
30.92
30.71
33.34
34.96
36.51
32.67
30.08
29.06
27.25
37.01
(4.87%)
(1.45%)
—
19.35
Div yield (avg)%
3.35
1.11
0.40
0.81
0.40
0.43
0.40
0.40
0.40
0.40
2.44
0.40
0.40
16
3.71
Payout ratio%
22.66
23.42
24.13
24.89
22.44
23.97
25.31
26.03
25.59
22.92
3.19
25.31
24.05
33
32.99
Shares (diluted)M
32.92
33.25
31.47
29.87
31.95
31.10
31.38
30.56
32.25
33.94
33.00
1.21%
0.35%
25
2.53
Buyback yield%
1.80
0.40
0.40
0.40
3.19
2.46
0.88
2.00
0.40
0.40
5.79
0.88
0.64
83
0.905
D/E ratiox
2.643
3.158
3.107
3.238
3.170
3.133
3.619
4.329
4.820
4.973
0.405
4.329
3.204
26
1.626
Enterprise value¥B
1.871
2.189
2.065
1.954
1.831
2.038
2.093
2.330
2.509
2.510
1.187
6.51%
2.66%
58
561.2
LT debt¥M
192.3
202.6
212.6
236.4
268.1
283.1
285.9
307.2
343.8
338.4
177.4
4.77%
7.08%
47
Revenue
¥1.803B
8.78%
1.00×
Cost of revenue
¥1.262B
8.78%
1.00×
Operating expenses
¥287.0M
9.51%
1.07×
Cash and investments
18.15%
Spread over hurdle
(0.25%)