0.568
Revenue¥B
0.564
0.616
0.668
0.721
0.798
0.886
0.982
1.059
1.170
1.252
0.595
9.44%
9.46%
62
9.96
Revenue growth%
18.74
15.92
13.42
10.45
9.18
11.04
9.69
7.71
6.12
5.38
7.07
7.71
10.07
27
2.25
Gross margin%
3.87
3.03
2.44
0.65
0.59
0.90
0.40
0.40
0.40
1.18
5.32
0.40
0.77
77
29.51
Operating margin%
17.55
15.31
16.27
14.65
14.91
16.47
16.27
18.97
20.12
18.32
24.29
18.32
16.37
32
28.30
Net margin%
7.35
8.34
9.49
10.14
11.07
13.63
13.55
16.11
16.62
18.84
22.65
16.11
12.31
24
29.29
P/E ratio (avg)x
8.810
9.592
10.07
9.886
9.857
11.68
12.27
12.49
12.38
14.73
14.89
12.38
10.87
67
26.82
EV/EBITx
13.56
13.54
13.32
14.02
14.41
16.05
16.76
18.23
20.96
22.49
37.68
18.23
15.23
73
5.51
FCF yield (avg)%
11.70
12.57
9.65
10.39
10.42
10.56
9.27
11.88
12.83
14.89
9.33
11.88
11.13
25
27.07
FCF margin%
18.16
19.84
18.77
19.45
17.27
19.36
16.39
16.02
16.22
13.95
24.60
16.22
17.72
78
1.408
FCF / Net incomex
2.004
2.049
1.937
1.809
1.933
2.007
1.989
2.202
2.091
2.181
0.431
2.091
2.006
75
28.06
ROIC%
12.19
14.17
12.75
10.27
8.86
9.69
12.36
10.42
8.10
6.44
2.12
9.69
10.34
13
11.33
Return on equity%
5.03
2.80
4.62
7.46
7.51
5.40
2.65
5.31
5.50
8.40
8.17
5.40
5.36
12
27.40
Return on assets%
29.40
28.49
25.67
28.61
31.29
31.28
28.41
27.03
27.25
25.64
9.09
27.25
28.45
18
29.37
EPS¥
46.20
47.14
55.52
63.58
62.83
69.31
68.15
69.04
70.08
77.70
31.98
4.34%
6.32%
—
9.92
EPS growth%
17.20
14.57
14.10
14.01
15.55
17.28
15.63
16.42
15.43
15.19
19.57
15.63
15.49
81
30.78
Bookvalue per sh¥
36.43
41.97
47.80
45.17
49.47
56.94
60.82
66.91
77.33
80.81
29.11
10.31%
7.75%
—
11.54
FCF per share¥
7.97
6.97
6.15
5.64
5.64
5.14
5.13
5.14
5.64
5.13
14.01
(1.87%)
(3.61%)
—
23.16
Dividend per sh¥
36.47
38.76
36.15
33.85
37.79
36.71
40.05
38.64
37.60
38.10
56.26
0.17%
0.63%
—
11.38
Div yield (avg)%
38.11
39.25
40.89
42.81
42.45
45.37
46.61
46.54
43.79
43.08
16.47
45.37
42.95
78
20.06
Payout ratio%
20.16
20.21
21.78
19.62
18.10
15.22
15.10
16.84
17.35
16.42
18.34
16.42
17.72
37
24.32
Shares (diluted)M
22.33
21.27
19.65
21.59
21.83
20.50
18.86
20.58
23.06
25.38
23.79
3.06%
1.70%
65
22.09
Buyback yield%
0.40
0.40
0.40
2.40
4.69
4.44
3.44
3.21
3.34
2.62
5.50
3.34
2.91
83
0.648
D/E ratiox
1.161
1.028
0.950
0.845
0.884
0.857
0.892
0.792
0.757
0.850
0.107
0.850
0.871
46
1.198
Enterprise value¥B
0.228
0.244
0.242
0.243
0.289
0.281
0.310
0.323
0.363
0.350
1.581
3.89%
5.73%
48
1.551
LT debt¥B
0.495
0.562
0.572
0.659
0.768
0.739
0.869
0.907
1.042
1.008
0.869
5.59%
7.62%
49
Revenue
¥1.252B
9.46%
1.00×
Cost of revenue
¥747.6M
9.20%
0.98×
Operating expenses
¥292.3M
10.03%
1.05×
Cash and investments
14.82%
Spread over hurdle
(2.79%)