0.262
Revenue¥B
1.294
1.268
1.271
1.256
1.231
1.231
1.216
1.230
1.258
1.277
0.268
0.74%
0.07%
72
18.40
Revenue growth%
14.62
14.35
17.26
16.35
14.00
12.11
14.08
16.47
16.69
19.09
11.01
16.47
15.48
8
3.53
Gross margin%
19.65
19.86
19.23
21.79
20.00
19.84
21.91
19.95
20.70
22.29
3.16
20.70
19.97
16
7.25
Operating margin%
13.40
13.73
15.91
18.06
17.10
16.40
16.31
13.69
11.39
12.69
28.04
13.69
14.82
40
14.47
Net margin%
2.82
5.12
2.49
2.16
3.51
5.78
3.97
1.70
1.49
3.90
14.72
3.90
3.17
8
17.92
P/E ratio (avg)x
21.79
21.50
20.44
22.16
23.76
23.53
24.89
28.97
28.33
33.42
34.41
28.33
23.65
8
19.24
EV/EBITx
15.45
15.16
15.38
15.84
16.48
17.62
18.98
20.44
19.43
18.60
25.75
18.98
17.05
17
22.89
FCF yield (avg)%
15.68
12.79
14.55
16.57
19.11
17.17
16.21
14.39
14.90
17.44
24.75
16.21
15.95
88
24.45
FCF margin%
4.70
4.50
4.62
5.23
7.76
5.36
4.85
6.02
3.13
3.60
24.24
4.85
4.78
47
0.674
FCF / Net incomex
1.328
1.527
1.462
1.587
1.727
1.802
1.844
1.964
2.163
2.513
0.786
1.964
1.764
42
13.05
ROIC%
14.75
16.53
17.94
15.73
15.01
14.20
15.13
15.45
12.66
12.69
10.85
14.20
15.07
63
3.58
Return on equity%
11.42
13.67
13.80
13.30
11.55
9.25
8.77
6.61
8.33
10.69
23.30
8.77
11.05
71
5.66
Return on assets%
13.92
13.30
12.80
14.80
17.28
19.84
21.05
23.71
23.48
22.00
7.38
22.00
18.56
64
3.75
EPS¥
8.91
8.88
9.01
8.91
8.51
8.90
8.63
8.55
7.99
8.52
3.93
0.02%
(0.35%)
—
3.33
EPS growth%
14.40
16.63
14.14
11.56
12.93
11.72
11.72
9.97
9.76
10.65
18.65
10.65
11.72
47
14.70
Bookvalue per sh¥
10.23
11.37
10.59
11.25
11.27
11.31
12.40
13.80
13.22
12.38
13.31
1.90%
3.35%
—
7.52
FCF per share¥
15.07
17.62
20.31
19.84
21.97
24.91
24.96
23.47
26.17
28.32
12.22
5.21%
7.29%
—
3.11
Dividend per sh¥
16.72
17.21
18.52
20.02
20.94
21.71
22.90
23.31
26.03
27.12
5.95
5.30%
4.79%
—
5.31
Div yield (avg)%
17.40
15.36
16.27
13.30
15.12
15.87
13.14
13.95
13.21
14.31
19.14
13.95
14.71
10
27.98
Payout ratio%
5.89
6.50
7.48
7.32
5.94
4.95
5.43
3.70
5.33
4.64
6.83
4.95
5.66
65
28.33
Shares (diluted)M
33.32
30.98
33.15
34.76
39.01
41.84
42.59
45.10
50.79
47.33
29.41
3.94%
3.46%
75
27.69
Buyback yield%
10.15
8.03
8.05
7.39
7.54
9.99
7.59
7.54
8.85
9.22
19.49
8.85
8.04
14
0.962
D/E ratiox
0.322
0.318
0.290
0.288
0.290
0.265
0.265
0.286
0.281
0.282
0.931
0.281
0.287
39
0.741
Enterprise value¥B
1.392
1.620
1.684
1.910
2.242
2.289
2.343
2.684
2.659
2.780
0.611
4.40%
8.36%
85
539.4
LT debt¥M
194.9
208.1
193.6
188.9
176.1
184.1
169.4
160.3
166.2
147.7
118.7
(3.46%)
(4.05%)
41
Revenue
¥1.277B
0.07%
1.00×
Cost of revenue
¥579.7M
(0.09%)
0.98×
Operating expenses
¥288.7M
0.42%
1.03×
Cash and investments
18.83%
Spread over hurdle
24.48%