1.357
Revenue¥B
1.223
1.265
1.304
1.328
1.341
1.393
1.448
1.459
1.508
1.435
1.516
2.57%
2.30%
71
5.95
Revenue growth%
7.51
8.47
7.80
9.92
8.33
7.13
10.13
12.48
10.33
15.97
14.04
10.13
8.40
91
27.96
Gross margin%
24.57
21.65
19.89
19.22
16.91
18.06
20.61
23.54
24.60
29.06
4.23
20.61
21.13
36
10.27
Operating margin%
11.11
8.19
5.41
6.74
8.87
8.61
8.76
5.91
5.84
24.80
10.38
8.61
8.40
45
16.32
Net margin%
2.74
0.59
2.27
2.54
3.85
4.31
6.05
5.83
3.12
19.28
5.76
4.31
2.93
78
9.037
P/E ratio (avg)x
27.12
26.34
27.53
28.09
29.37
31.99
33.15
37.97
40.74
17.92
30.67
33.15
28.78
63
15.92
EV/EBITx
54.28
61.71
60.76
60.47
63.96
74.30
85.71
83.27
97.85
24.05
32.69
83.27
62.83
89
2.64
FCF yield (avg)%
23.80
21.89
22.73
24.83
25.44
23.77
26.15
24.40
26.97
12.37
20.17
25.44
24.61
12
4.48
FCF margin%
27.35
27.46
26.92
24.80
24.18
21.65
23.64
22.88
24.89
6.11
4.07
23.64
24.84
45
0.722
FCF / Net incomex
1.354
1.471
1.558
1.704
1.530
1.567
1.599
1.673
1.872
0.587
1.137
1.599
1.563
61
15.18
ROIC%
2.24
3.13
1.68
0.40
0.40
0.40
0.40
0.40
1.14
2.36
25.85
0.40
0.77
64
7.64
Return on equity%
6.85
3.91
6.53
6.28
3.99
1.76
0.40
0.40
1.97
18.21
4.40
1.76
3.95
45
23.90
Return on assets%
8.23
5.38
4.52
7.08
6.03
7.36
6.17
8.35
8.87
23.97
28.61
7.36
7.22
74
10.61
EPS¥
16.02
14.38
14.87
13.61
12.25
11.24
10.61
10.48
10.79
11.43
12.62
(4.54%)
(4.30%)
—
4.40
EPS growth%
11.87
14.67
16.69
16.89
15.51
16.79
15.94
13.26
13.94
17.08
2.72
15.51
15.09
11
12.40
Bookvalue per sh¥
8.71
8.47
8.77
8.88
9.63
10.77
12.21
14.07
16.36
34.21
9.79
12.98%
7.64%
—
6.09
FCF per share¥
8.22
9.01
8.18
7.89
8.53
9.27
9.99
10.84
11.62
20.51
19.49
8.04%
2.91%
—
17.16
Dividend per sh¥
27.38
28.07
24.60
24.93
24.69
26.53
23.54
21.52
21.11
7.01
33.47
(3.27%)
(3.82%)
—
21.83
Div yield (avg)%
2.00
4.78
3.33
6.31
4.62
1.65
0.40
0.40
0.40
27.38
23.99
0.40
2.66
18
24.45
Payout ratio%
1.30
0.40
0.93
0.40
3.04
0.87
1.97
3.45
2.65
28.97
17.31
2.65
1.11
48
22.52
Shares (diluted)M
19.00
17.50
15.37
14.52
15.54
14.03
15.11
16.00
15.53
22.97
22.94
1.35%
(3.26%)
67
4.17
Buyback yield%
16.96
18.41
20.13
21.70
21.31
21.14
18.66
20.15
22.47
2.52
6.19
21.14
20.14
29
1.422
D/E ratiox
1.593
1.490
1.521
1.612
1.452
1.528
1.646
1.450
1.485
1.607
0.204
1.485
1.505
29
1.170
Enterprise value¥B
0.584
0.678
0.741
0.816
0.898
1.057
1.139
1.288
1.423
1.641
0.219
11.77%
10.94%
73
0.225
LT debt¥B
1.627
1.444
1.349
1.226
1.287
1.365
1.344
1.450
1.557
0.189
1.953
4.90%
0.03%
17
Revenue
¥1.508B
2.30%
1.00×
Cost of revenue
¥1.028B
2.58%
1.03×
Operating expenses
¥272.6M
2.13%
0.98×
Cash and investments
19.08%
Spread over hurdle
(3.91%)