0.924
Revenue¥B
1.426
1.464
1.501
1.482
1.507
1.541
1.584
1.572
1.623
1.653
0.955
1.87%
1.65%
15
17.01
Revenue growth%
7.92
7.08
4.43
7.22
6.49
5.80
3.44
3.42
1.86
2.05
7.30
3.42
5.11
30
3.51
Gross margin%
26.46
25.37
26.18
25.88
28.86
27.43
25.70
27.96
25.63
23.94
19.19
25.70
26.03
74
29.94
Operating margin%
6.24
3.95
5.72
4.77
5.93
3.86
3.30
0.63
1.56
2.77
19.72
2.77
3.91
73
9.79
Net margin%
12.04
11.16
13.02
10.59
8.95
8.91
7.57
10.26
12.85
12.99
14.16
10.26
10.88
7
28.11
P/E ratio (avg)x
37.03
40.75
39.72
39.27
40.74
42.83
46.31
51.14
47.75
45.58
19.49
46.31
41.79
39
22.31
EV/EBITx
43.06
42.88
44.06
50.16
53.39
56.08
61.97
62.89
63.77
64.84
15.38
62.89
54.73
50
20.62
FCF yield (avg)%
3.94
1.47
1.48
0.88
0.40
2.56
3.76
4.13
4.88
3.83
7.98
3.83
3.16
83
13.66
FCF margin%
17.75
17.24
18.98
20.49
18.74
18.80
20.09
20.20
20.43
17.78
15.78
20.09
18.89
7
0.773
FCF / Net incomex
0.407
0.363
0.355
0.353
0.378
0.341
0.317
0.338
0.348
0.326
0.372
0.338
0.350
14
23.73
ROIC%
10.14
11.96
9.82
10.12
7.96
9.17
7.29
8.02
5.74
5.57
27.85
7.29
8.60
87
24.05
Return on equity%
30.74
28.17
27.22
25.19
22.54
21.20
20.86
23.31
23.26
22.22
12.77
22.22
23.28
73
7.82
Return on assets%
15.07
17.74
15.50
18.48
17.25
14.48
15.63
13.16
10.56
9.78
5.26
13.16
15.28
30
81.43
EPS¥
89.52
97.87
104.51
97.46
100.48
113.58
124.76
117.16
126.19
131.21
90.50
5.48%
4.38%
—
15.13
EPS growth%
22.94
22.31
20.21
19.10
16.27
17.54
18.04
15.16
15.15
18.07
20.25
17.54
18.05
84
14.50
Bookvalue per sh¥
114.93
123.80
138.59
159.06
175.00
186.48
206.58
221.78
227.03
254.46
89.07
7.77%
7.94%
—
18.45
FCF per share¥
40.03
43.85
44.78
44.12
43.96
46.19
51.33
51.38
53.25
53.13
81.79
3.86%
3.25%
—
72.83
Dividend per sh¥
11.90
10.50
10.41
11.03
10.23
11.01
12.05
12.81
11.19
9.96
50.10
(0.53%)
(1.89%)
—
21.04
Div yield (avg)%
21.28
23.67
26.10
27.53
30.38
31.22
31.29
33.14
34.21
36.04
13.69
33.14
30.80
33
19.34
Payout ratio%
6.50
5.62
5.24
5.50
3.82
4.38
4.71
3.90
5.71
3.86
4.26
4.38
4.98
40
10.37
Shares (diluted)M
10.62
9.821
9.975
8.963
8.640
7.983
7.375
6.502
5.726
5.963
10.29
(7.15%)
(6.00%)
93
18.55
Buyback yield%
22.72
24.28
22.72
22.14
22.26
20.38
17.48
16.01
14.39
14.67
27.00
16.01
21.26
89
1.383
D/E ratiox
0.767
0.672
0.704
0.708
0.769
0.690
0.642
0.566
0.612
0.536
0.810
0.612
0.681
89
1,127
Enterprise value¥M
137.9
142.1
157.2
176.7
160.6
167.8
177.4
191.3
209.8
208.8
590.2
5.39%
4.65%
14
1,163
LT debt¥M
371.6
343.6
362.2
369.1
385.1
368.9
331.2
298.5
321.2
303.3
839.1
(4.66%)
(3.36%)
26
Revenue
¥1.653B
1.65%
1.00×
Cost of revenue
¥889.2M
1.77%
1.01×
Operating expenses
¥352.7M
0.98%
0.94×
Cash and investments
18.37%
Return on capital
119.65%
Spread over hurdle
114.00%