0.809
Revenue¥B
0.616
0.673
0.720
0.781
0.845
0.908
0.963
1.024
1.090
1.155
0.883
6.45%
6.95%
49
4.01
Revenue growth%
12.72
12.82
12.12
10.23
9.57
12.00
13.48
15.01
16.94
15.25
2.56
15.01
12.77
79
9.96
Gross margin%
13.21
12.63
15.02
12.58
15.27
16.49
15.89
14.72
13.31
14.66
3.35
14.72
14.69
95
18.62
Operating margin%
6.73
4.07
4.43
2.74
1.12
2.09
0.40
0.40
3.18
4.64
15.16
2.09
2.96
60
25.76
Net margin%
0.40
0.40
1.67
3.86
5.81
3.95
3.28
5.16
4.40
3.97
20.44
3.97
3.90
19
35.63
P/E ratio (avg)x
6.629
6.535
6.250
5.726
5.373
4.887
4.351
3.909
3.784
3.897
18.02
3.909
5.130
54
16.34
EV/EBITx
10.50
9.715
8.615
7.663
8.399
8.913
9.005
9.652
9.248
8.551
9.007
9.005
8.959
23
2.77
FCF yield (avg)%
7.36
7.45
10.09
7.25
5.01
2.35
4.66
1.75
2.45
0.56
23.96
2.35
4.84
6
22.34
FCF margin%
27.59
27.43
27.22
29.39
28.96
27.57
29.96
32.15
32.34
32.70
4.21
32.15
29.17
16
1.500
FCF / Net incomex
2.749
2.874
2.751
3.078
3.310
3.822
3.959
3.859
4.334
4.446
0.703
3.959
3.566
57
5.57
ROIC%
13.42
13.05
12.43
12.07
10.32
10.88
12.21
9.63
9.10
6.55
15.07
9.63
11.47
53
10.35
Return on equity%
18.66
16.03
14.60
12.81
11.93
11.26
10.30
11.64
12.22
10.15
6.67
11.26
12.07
78
14.42
Return on assets%
7.18
8.41
8.17
7.62
6.93
7.29
7.97
10.28
7.88
7.14
20.01
7.88
7.75
60
50.89
EPS¥
160.44
192.51
224.49
260.12
279.27
292.45
334.29
370.59
432.09
441.41
54.91
9.59%
11.43%
—
24.80
EPS growth%
23.09
20.64
23.20
25.06
23.86
23.00
24.86
27.43
26.34
28.58
17.35
26.34
24.36
15
60.74
Bookvalue per sh¥
176.55
174.66
166.16
182.34
195.02
208.91
217.00
205.80
234.26
223.94
123.50
2.80%
3.75%
—
72.92
FCF per share¥
35.06
35.27
36.54
40.13
42.70
48.51
43.91
47.92
52.07
58.35
55.11
6.44%
4.81%
—
133.53
Dividend per sh¥
111.52
123.36
131.45
150.90
153.77
158.24
160.93
177.89
176.55
193.13
117.56
4.66%
6.10%
—
2.60
Div yield (avg)%
15.57
17.93
16.81
17.53
16.03
14.04
12.98
12.35
10.38
11.35
18.58
12.35
14.80
34
16.51
Payout ratio%
9.90
11.69
14.49
13.12
10.19
7.49
6.45
4.84
2.20
1.32
29.02
4.84
8.69
73
4.382
Shares (diluted)M
5.144
5.247
5.944
5.513
5.031
4.642
4.926
5.129
5.555
6.034
4.568
3.70%
2.12%
79
8.95
Buyback yield%
14.31
17.25
14.29
11.51
10.38
10.11
7.88
10.44
12.37
13.52
19.72
10.44
11.94
17
0.690
D/E ratiox
1.312
1.531
1.782
1.868
2.054
2.063
2.098
2.028
1.925
1.899
1.552
2.028
1.912
29
906.7
Enterprise value¥M
225.1
197.3
205.9
197.7
201.0
211.6
204.3
202.7
183.8
162.1
767.5
(4.21%)
(3.94%)
32
0.189
LT debt¥B
0.222
0.225
0.265
0.253
0.255
0.243
0.228
0.214
0.206
0.216
1.004
(3.24%)
0.51%
76
Revenue
¥1.155B
6.95%
1.00×
Cost of revenue
¥668.8M
6.81%
0.99×
Operating expenses
¥146.6M
7.63%
1.06×
Cash and investments
18.93%
Return on capital
122.28%
Spread over hurdle
116.45%