1.157
Revenue¥B
0.717
0.736
0.750
0.785
0.805
0.843
0.868
0.896
0.919
0.934
1.288
3.01%
2.97%
53
4.42
Revenue growth%
31.09
28.21
25.40
23.46
25.39
26.02
25.77
25.49
27.50
27.40
9.07
26.02
25.90
87
26.42
Gross margin%
29.15
29.14
28.84
31.09
33.90
34.39
32.13
29.46
27.30
27.08
13.29
29.46
29.31
76
25.32
Operating margin%
17.11
15.05
13.61
12.39
12.58
13.25
11.07
10.20
10.97
13.17
10.50
11.07
12.88
35
9.08
Net margin%
20.82
20.38
22.99
20.78
18.21
18.42
20.52
17.96
20.84
18.57
21.11
18.57
20.45
62
12.23
P/E ratio (avg)x
28.85
31.95
33.05
36.98
40.97
47.59
57.51
67.36
75.42
86.62
22.19
67.36
44.28
56
24.03
EV/EBITx
35.39
37.18
40.97
42.39
46.82
50.60
47.85
54.14
58.16
65.54
8.660
54.14
47.33
82
6.68
FCF yield (avg)%
8.82
10.79
7.81
8.88
8.38
8.45
9.81
7.39
9.60
6.67
7.09
8.45
8.63
83
2.06
FCF margin%
34.84
31.99
31.58
29.33
28.20
29.42
30.76
32.73
33.26
32.67
3.40
32.67
31.79
74
0.588
FCF / Net incomex
0.759
0.783
0.795
0.841
0.960
0.888
0.941
0.904
0.914
1.008
0.952
0.914
0.896
9
20.88
ROIC%
7.39
9.33
10.52
7.57
4.66
1.93
0.40
0.40
1.21
0.40
28.66
0.40
3.30
58
10.04
Return on equity%
17.26
16.49
18.25
19.60
17.97
16.84
18.36
16.47
14.53
16.25
24.37
16.47
17.05
76
4.01
Return on assets%
15.32
13.55
14.80
17.18
15.70
17.54
20.33
19.29
16.71
16.61
3.79
17.54
16.66
77
30.33
EPS¥
88.26
104.14
106.50
104.01
112.55
115.07
124.44
149.00
175.34
174.11
32.40
9.12%
8.10%
—
25.15
EPS growth%
21.21
22.14
23.20
21.11
21.21
22.64
23.93
20.94
19.33
17.50
22.93
20.94
21.21
23
12.86
Bookvalue per sh¥
8.24
7.87
7.54
7.53
8.13
7.80
8.47
9.13
9.05
8.69
34.58
1.32%
0.06%
—
45.53
FCF per share¥
61.39
55.78
51.94
49.73
49.80
44.12
46.99
49.62
48.65
43.89
29.78
(2.49%)
(3.00%)
—
12.41
Dividend per sh¥
37.06
39.23
40.09
44.14
45.59
54.00
58.41
67.16
75.27
78.49
48.62
11.48%
7.49%
—
26.29
Div yield (avg)%
14.67
15.51
14.85
14.87
13.75
16.48
18.28
15.33
12.51
14.81
24.86
15.33
14.86
78
8.72
Payout ratio%
5.40
7.07
8.76
10.92
8.68
8.14
6.11
7.40
9.73
11.26
23.26
8.14
8.41
90
12.08
Shares (diluted)M
17.13
18.69
17.75
17.29
19.57
19.55
21.36
22.67
21.51
24.27
11.96
4.40%
4.53%
86
19.63
Buyback yield%
13.52
14.19
15.83
16.75
19.21
20.25
20.67
22.10
20.99
20.80
14.48
20.80
19.73
36
1.583
D/E ratiox
0.183
0.188
0.199
0.183
0.192
0.208
0.199
0.182
0.176
0.155
0.226
0.182
0.185
60
0.530
Enterprise value¥B
1.509
1.536
1.408
1.315
1.231
1.208
1.162
1.242
1.165
1.228
0.946
(0.03%)
(1.78%)
90
1.118
LT debt¥B
1.928
1.933
1.933
2.056
2.236
2.367
2.681
2.759
2.990
3.111
0.718
6.82%
6.23%
28
Revenue
¥933.9M
2.97%
1.00×
Cost of revenue
¥596.0M
3.24%
1.03×
Operating expenses
¥90.02M
1.70%
0.88×
Spread over hurdle
45.07%