1.260
Revenue¥B
2.194
2.369
2.591
2.784
3.010
3.317
3.617
3.958
4.369
4.698
1.303
9.31%
8.72%
17
3.40
Revenue growth%
30.46
31.94
32.04
31.44
30.09
28.32
25.83
25.87
26.92
27.41
9.51
26.92
29.21
28
11.50
Gross margin%
33.12
35.52
36.11
35.65
35.66
37.47
36.89
38.98
40.65
41.54
9.24
38.98
36.50
55
6.47
Operating margin%
12.23
12.26
11.48
11.40
14.23
17.16
15.86
15.59
13.71
12.18
28.58
15.59
12.99
83
2.92
Net margin%
14.87
17.46
18.39
20.39
19.90
19.93
22.83
23.25
22.47
25.41
4.32
22.83
20.16
43
31.05
P/E ratio (avg)x
9.860
10.14
11.00
10.73
9.796
10.87
10.66
10.08
10.51
9.527
35.62
10.51
10.33
72
13.47
EV/EBITx
16.14
18.05
18.41
18.90
19.70
20.25
18.95
17.27
16.01
15.65
26.24
17.27
18.23
10
20.32
FCF yield (avg)%
1.66
4.30
7.08
6.20
6.45
6.91
9.43
8.20
8.10
6.14
27.96
8.10
6.68
67
8.93
FCF margin%
15.06
13.83
12.59
14.90
17.33
19.82
21.81
19.37
18.45
20.43
6.22
19.82
17.89
86
0.865
FCF / Net incomex
1.504
1.496
1.422
1.314
1.192
1.285
1.300
1.406
1.249
1.240
0.456
1.285
1.307
37
22.29
ROIC%
1.62
4.40
2.39
3.25
1.24
1.68
0.40
1.15
0.40
0.40
25.92
0.40
1.43
21
26.42
Return on equity%
10.94
12.32
15.24
12.43
11.68
10.17
9.52
8.70
9.19
11.40
8.99
9.52
11.17
73
23.84
Return on assets%
15.18
17.56
20.31
21.05
18.78
21.67
24.39
22.31
20.05
18.53
26.49
21.67
20.18
6
1.38
EPS¥
1.23
1.32
1.32
1.21
1.11
1.22
1.13
1.09
1.10
1.17
1.53
0.98%
0.40%
—
26.30
EPS growth%
31.11
28.91
29.34
26.64
29.54
26.93
29.73
30.12
28.42
28.41
19.50
28.42
29.13
10
1.45
Bookvalue per sh¥
1.59
1.85
2.20
2.19
2.25
2.21
2.25
2.45
2.58
2.51
1.87
2.18%
5.98%
—
0.51
FCF per share¥
0.48
0.49
0.46
0.52
0.51
0.55
0.56
0.65
0.74
0.77
1.03
8.44%
5.87%
—
1.48
Dividend per sh¥
2.56
2.56
2.82
2.83
3.24
3.31
3.14
3.16
3.62
4.11
0.96
4.82%
5.66%
—
15.10
Div yield (avg)%
23.46
21.20
20.28
20.94
21.74
20.28
19.17
17.11
17.50
16.11
2.26
17.50
20.28
40
25.90
Payout ratio%
20.31
17.74
18.77
20.09
19.37
17.27
19.81
17.84
16.32
15.71
17.48
17.27
18.30
52
3.432
Shares (diluted)B
3.204
3.156
3.351
3.498
3.815
3.932
3.754
3.661
3.850
3.547
3.538
(1.45%)
0.71%
62
20.80
Buyback yield%
10.58
9.45
9.31
9.87
8.18
10.33
8.08
6.23
6.23
7.07
12.38
7.07
8.74
50
1.683
D/E ratiox
0.224
0.251
0.283
0.316
0.351
0.376
0.420
0.432
0.461
0.524
1.187
0.432
0.363
38
4.841
Enterprise value¥B
4.832
5.595
6.347
7.299
7.410
8.125
9.593
10.92
10.73
12.60
3.375
11.19%
10.29%
64
3.465
LT debt¥B
4.172
4.004
3.523
3.716
3.650
3.958
3.882
3.721
3.755
4.054
5.378
2.12%
0.09%
13
Revenue
¥4.698B
8.72%
1.00×
Cost of revenue
¥3.289B
8.72%
1.00×
Operating expenses
¥944.9M
9.60%
1.08×
Cash and investments
16.79%
Spread over hurdle
(5.60%)