0.294
Revenue¥B
0.504
0.532
0.576
0.620
0.671
0.734
0.783
0.855
0.941
1.028
0.309
8.92%
8.07%
32
10.59
Revenue growth%
3.33
5.67
4.70
4.55
4.51
5.26
6.66
8.41
9.07
8.78
4.83
8.41
5.46
65
15.45
Gross margin%
18.99
18.21
18.04
18.24
19.97
21.14
18.66
21.48
18.66
21.16
20.31
21.14
18.83
20
17.33
Operating margin%
16.66
16.75
19.60
21.69
18.93
15.99
18.70
17.91
16.91
17.78
11.06
17.78
17.85
67
17.48
Net margin%
8.29
7.10
5.78
5.70
7.89
7.07
4.95
2.19
4.97
6.10
29.17
4.97
5.94
32
16.85
P/E ratio (avg)x
11.72
13.01
13.94
12.58
12.41
12.25
11.42
11.07
11.92
12.87
29.10
11.92
12.33
31
7.235
EV/EBITx
30.82
29.93
31.83
33.17
34.86
31.83
27.89
30.60
32.11
30.79
30.62
30.79
31.32
93
28.19
FCF yield (avg)%
22.38
23.99
25.07
27.86
25.83
24.02
22.94
20.65
18.78
20.98
24.53
20.98
23.47
64
7.43
FCF margin%
11.91
10.89
12.12
14.76
14.43
16.54
17.40
14.76
17.17
15.36
9.51
16.54
14.76
41
0.208
FCF / Net incomex
2.743
2.982
3.403
3.535
3.981
4.145
4.167
3.812
3.694
3.975
0.251
3.975
3.753
51
15.97
ROIC%
18.88
21.46
22.43
19.82
19.72
20.59
20.34
22.77
21.31
21.67
2.59
21.31
20.95
66
24.19
Return on equity%
17.26
14.31
17.28
17.37
16.98
18.09
17.31
16.57
15.07
14.91
8.47
16.57
17.12
33
15.72
Return on assets%
13.16
15.98
15.28
15.25
17.67
18.25
18.35
18.57
20.95
23.76
27.18
18.57
17.96
11
22.79
EPS¥
4.58
4.61
4.72
4.35
4.13
4.23
4.26
4.65
4.84
5.12
23.54
4.39%
0.57%
—
9.12
EPS growth%
23.59
24.50
24.65
25.63
27.86
26.04
24.87
22.94
22.04
21.11
6.57
22.94
24.57
15
23.45
Bookvalue per sh¥
40.23
44.79
50.45
54.46
60.51
68.64
70.75
71.89
70.60
82.80
22.50
6.47%
7.28%
—
10.76
FCF per share¥
11.69
11.59
12.76
14.18
14.71
14.35
13.63
13.43
14.61
14.51
19.85
(0.28%)
2.42%
—
7.95
Dividend per sh¥
40.93
44.91
45.27
44.33
44.66
51.38
52.29
60.27
64.78
63.71
19.79
7.36%
3.92%
—
23.36
Div yield (avg)%
13.16
13.90
15.03
12.45
12.41
13.63
14.37
15.37
17.47
15.06
27.02
15.06
14.14
42
16.52
Payout ratio%
0.40
0.40
0.40
0.40
3.31
4.84
3.35
5.85
5.81
5.82
13.01
5.81
3.33
83
10.26
Shares (diluted)M
8.886
8.324
8.216
7.424
7.783
8.178
8.790
8.445
8.808
8.719
10.38
2.30%
(0.67%)
49
6.95
Buyback yield%
26.73
29.50
30.19
28.87
30.82
28.48
28.01
30.71
33.50
33.59
21.46
30.71
29.85
32
0.778
D/E ratiox
1.912
1.861
1.883
1.957
2.051
2.080
1.891
1.792
1.658
1.747
0.696
1.792
1.887
50
0.326
Enterprise value¥B
0.575
0.576
0.601
0.717
0.785
0.871
1.026
1.125
1.315
1.399
0.054
12.26%
10.52%
37
906.0
LT debt¥M
138.2
155.5
157.5
175.6
200.2
241.2
279.1
272.1
284.2
340.8
960.0
11.22%
9.49%
34
Revenue
¥1.028B
8.07%
1.00×
Cost of revenue
¥530.2M
8.71%
1.06×
Operating expenses
¥180.2M
7.17%
0.92×
Cash and investments
14.76%
Return on capital
149.95%
Spread over hurdle
142.39%