1.419
Revenue¥B
1.481
1.462
1.440
1.458
1.488
1.530
1.559
1.541
1.582
1.613
1.481
1.62%
1.17%
74
11.21
Revenue growth%
12.41
11.89
10.79
11.40
10.70
12.61
13.81
16.66
17.23
19.35
29.87
16.66
12.51
43
15.43
Gross margin%
7.93
7.50
6.58
6.31
5.87
4.45
4.99
2.13
0.40
0.40
20.09
2.13
5.43
87
21.42
Operating margin%
16.57
13.97
15.50
17.43
19.92
19.63
21.34
21.44
19.62
18.34
2.53
19.63
18.98
92
6.53
Net margin%
3.06
0.48
0.40
0.40
1.38
2.32
0.99
0.40
1.42
1.58
13.57
1.42
1.18
28
35.14
P/E ratio (avg)x
15.89
15.63
15.19
16.37
15.97
16.89
16.47
15.78
15.06
16.46
11.49
16.46
15.93
34
7.334
EV/EBITx
20.08
22.04
25.41
28.15
28.13
28.13
28.78
28.50
33.42
32.07
32.10
28.78
28.14
85
25.95
FCF yield (avg)%
7.25
8.19
6.75
6.79
8.38
7.17
6.68
6.63
3.73
3.96
27.69
6.63
6.77
33
19.44
FCF margin%
29.52
27.42
26.10
23.20
23.07
23.31
22.69
20.16
18.74
19.44
21.31
20.16
23.13
26
1.438
FCF / Net incomex
1.904
1.954
2.012
1.995
1.981
2.246
2.324
2.238
2.200
2.306
1.072
2.246
2.106
7
4.04
ROIC%
28.56
30.76
33.55
33.89
33.11
35.26
35.54
34.59
33.46
32.81
6.03
34.59
33.51
65
4.99
Return on equity%
0.40
0.40
0.40
2.45
0.67
0.80
0.75
0.40
0.90
2.73
27.37
0.80
0.71
44
26.29
Return on assets%
10.88
12.63
10.54
11.10
11.57
12.96
10.63
13.23
10.35
9.34
15.94
10.63
10.99
57
2.27
EPS¥
1.88
2.04
2.11
2.04
1.91
1.96
1.99
1.91
1.81
1.84
2.39
(0.78%)
(0.51%)
—
28.00
EPS growth%
13.19
10.35
9.82
11.97
13.35
11.57
13.56
11.63
9.03
10.41
20.49
11.57
11.60
86
5.70
Bookvalue per sh¥
9.62
10.28
12.13
14.15
16.97
19.31
19.98
23.19
26.06
31.01
3.59
12.81%
13.45%
—
9.55
FCF per share¥
3.49
3.35
3.85
3.93
4.53
5.04
5.78
6.27
5.76
5.48
6.88
3.92%
3.94%
—
6.49
Dividend per sh¥
9.79
11.34
12.80
14.60
14.54
15.83
15.70
15.13
15.86
17.94
2.08
4.29%
6.82%
—
11.55
Div yield (avg)%
17.30
17.34
16.45
17.35
16.72
18.26
18.46
17.93
20.75
18.12
6.57
18.26
17.64
34
9.49
Payout ratio%
25.01
25.89
25.99
25.95
25.72
25.74
25.58
24.48
22.77
20.22
24.26
24.48
25.65
7
121.3
Shares (diluted)M
174.4
202.4
218.0
253.9
274.6
308.9
304.6
318.2
328.2
331.2
121.0
3.81%
6.60%
54
25.62
Buyback yield%
8.83
11.17
8.24
10.16
7.51
9.14
7.34
8.45
9.68
8.19
28.36
8.45
8.64
42
1.257
D/E ratiox
1.355
1.340
1.489
1.525
1.529
1.556
1.633
1.694
1.878
1.983
0.160
1.694
1.542
61
0.158
Enterprise value¥B
1.138
1.093
1.088
1.111
1.259
1.184
1.256
1.382
1.437
1.321
1.085
0.97%
2.36%
36
1.069
LT debt¥B
0.311
0.339
0.367
0.354
0.381
0.414
0.459
0.412
0.457
0.486
1.667
4.98%
4.21%
46
Revenue
¥1.613B
1.17%
1.00×
Cost of revenue
¥700.5M
0.99%
0.98×
Operating expenses
¥364.5M
1.15%
1.00×
Cash and investments
16.55%
Spread over hurdle
30.02%