0.895
Revenue¥B
0.756
0.799
0.857
0.935
1.005
1.076
1.133
1.239
1.317
1.436
0.941
7.39%
7.58%
81
10.32
Revenue growth%
31.10
28.34
29.51
31.79
33.59
36.17
38.85
37.44
37.68
38.44
21.79
37.68
34.88
56
18.89
Gross margin%
7.78
7.33
8.32
10.08
10.04
11.96
12.50
12.59
11.46
8.74
9.60
11.96
10.06
30
22.08
Operating margin%
21.99
20.17
22.17
21.52
20.58
19.47
18.70
16.27
14.88
16.38
13.98
16.38
19.82
11
23.33
Net margin%
25.08
26.96
28.59
28.89
28.48
31.42
34.00
34.03
31.21
31.93
16.42
31.93
30.05
24
16.12
P/E ratio (avg)x
13.38
13.01
11.80
10.72
12.08
11.59
11.75
11.78
12.27
13.13
30.19
11.78
11.94
58
19.90
EV/EBITx
30.02
27.67
28.41
24.65
22.97
21.40
22.39
22.83
21.48
21.37
9.265
21.48
22.90
75
22.10
FCF yield (avg)%
9.60
9.17
8.84
8.48
6.40
4.35
3.41
2.02
4.37
2.50
29.27
3.41
5.38
14
17.24
FCF margin%
21.33
23.71
23.34
24.35
27.18
29.58
31.48
30.67
28.76
28.25
8.11
29.58
27.71
12
0.220
FCF / Net incomex
1.101
1.260
1.214
1.343
1.338
1.572
1.611
1.538
1.697
1.706
1.737
1.611
1.441
28
8.71
ROIC%
29.38
26.88
25.33
25.63
28.08
25.30
27.50
29.21
31.72
30.70
17.57
29.21
27.79
72
22.80
Return on equity%
6.88
8.93
5.99
3.22
1.38
3.73
4.91
3.64
3.30
2.97
23.82
3.64
3.68
46
21.01
Return on assets%
22.02
20.17
22.13
21.24
19.81
19.35
19.16
20.00
20.60
19.48
6.60
19.48
20.08
35
2.81
EPS¥
3.11
2.98
2.79
2.65
2.53
2.51
2.68
2.65
2.93
2.74
2.98
1.64%
(1.01%)
—
18.87
EPS growth%
27.10
27.86
30.68
32.60
33.32
30.39
28.07
25.22
23.92
26.23
12.55
26.23
27.96
59
1.79
Bookvalue per sh¥
4.07
3.96
4.48
4.91
5.63
5.69
5.49
5.37
4.98
4.76
1.96
(3.31%)
2.65%
—
0.91
FCF per share¥
1.93
2.29
2.34
2.68
3.16
3.24
3.44
3.43
3.90
4.16
3.06
5.62%
8.99%
—
2.01
Dividend per sh¥
0.96
0.87
0.83
0.93
0.85
0.80
0.83
0.89
0.95
0.93
3.05
1.93%
(0.85%)
—
26.38
Div yield (avg)%
9.66
8.88
9.07
9.41
8.00
5.41
2.63
3.65
3.16
2.24
13.76
3.16
6.71
37
11.23
Payout ratio%
20.47
19.55
16.61
17.72
14.81
15.12
13.43
15.73
18.66
20.12
21.71
15.73
17.16
19
272.3
Shares (diluted)M
358.4
349.8
397.3
439.6
451.1
441.8
478.5
507.9
508.3
586.1
268.9
5.38%
5.73%
28
22.34
Buyback yield%
34.74
33.25
33.86
34.01
35.36
34.03
35.18
37.10
34.78
37.63
14.84
35.18
34.76
20
1.116
D/E ratiox
0.221
0.235
0.260
0.260
0.275
0.258
0.293
0.310
0.292
0.265
1.562
0.292
0.262
67
1.015
Enterprise value¥B
2.505
2.486
2.299
2.514
2.664
2.990
3.331
3.214
3.573
3.788
1.566
7.29%
4.55%
85
1,757
LT debt¥M
237.8
232.8
239.8
265.7
269.0
284.0
299.2
274.4
288.9
284.6
587.2
1.13%
3.07%
90
Revenue
¥1.436B
7.58%
1.00×
Cost of revenue
¥926.4M
7.41%
0.98×
Operating expenses
¥331.6M
7.98%
1.04×
Spread over hurdle
(3.47%)