2.908
Revenue¥B
2.689
2.847
2.955
3.006
3.175
3.233
3.388
3.562
3.674
3.720
3.141
3.22%
3.47%
34
26.15
Revenue growth%
20.05
21.24
19.67
19.31
18.04
17.97
20.27
17.48
19.46
18.81
19.61
18.81
19.38
65
3.37
Gross margin%
24.56
27.45
24.45
24.88
24.10
23.10
23.31
21.92
19.66
20.32
29.68
21.92
23.70
71
7.79
Operating margin%
15.64
16.33
19.20
19.82
22.00
24.27
23.71
25.36
25.59
27.86
13.68
25.36
22.86
38
7.91
Net margin%
21.64
19.15
18.37
20.87
22.46
23.44
23.68
24.80
24.08
26.88
10.10
24.08
22.95
30
6.867
P/E ratio (avg)x
49.52
55.30
64.53
63.12
74.28
80.01
77.96
91.43
96.01
92.23
24.00
91.43
76.12
9
12.44
EV/EBITx
7.929
8.424
7.869
8.265
8.639
7.917
6.907
7.443
6.364
6.119
33.94
6.907
7.893
32
29.61
FCF yield (avg)%
23.97
21.95
20.04
20.80
22.29
24.98
22.31
23.79
22.80
20.09
18.51
22.80
22.30
47
20.09
FCF margin%
15.75
16.05
17.79
16.92
17.03
17.01
16.80
14.67
12.80
11.92
20.86
14.67
16.42
14
1.729
FCF / Net incomex
0.138
0.141
0.160
0.193
0.208
0.233
0.266
0.297
0.333
0.350
0.507
0.297
0.220
61
16.57
ROIC%
19.03
17.12
14.95
13.11
11.24
9.96
12.70
11.05
8.70
9.92
12.09
9.96
11.97
18
5.91
Return on equity%
13.70
15.73
15.65
18.01
18.30
15.77
17.71
16.73
17.70
20.62
6.04
17.70
17.21
15
2.59
Return on assets%
27.01
28.42
28.98
30.66
32.36
31.51
34.31
31.43
31.47
30.67
9.02
31.47
31.05
31
2.00
EPS¥
1.38
1.21
1.27
1.24
1.22
1.04
0.97
0.91
0.93
0.88
2.06
(6.30%)
(4.47%)
—
2.30
EPS growth%
23.87
24.65
21.70
24.02
24.06
25.58
24.12
21.13
20.17
19.32
20.21
21.13
23.94
25
1.70
Bookvalue per sh¥
0.82
0.76
0.73
0.83
0.90
0.81
0.76
0.77
0.85
0.77
2.57
(2.89%)
(0.33%)
—
2.56
FCF per share¥
1.42
1.34
1.36
1.51
1.51
1.68
1.84
1.66
1.72
1.79
2.42
3.37%
1.79%
—
1.48
Dividend per sh¥
1.50
1.69
1.80
2.06
1.93
1.87
1.86
1.82
1.98
2.05
0.92
1.19%
2.85%
—
8.15
Div yield (avg)%
8.37
7.72
8.67
8.62
9.58
10.83
10.48
8.57
8.43
8.82
12.28
8.82
8.65
5
9.80
Payout ratio%
21.47
20.26
17.55
19.04
21.71
21.29
21.23
20.69
22.15
24.67
23.71
21.29
21.26
40
0.514
Shares (diluted)B
0.909
0.944
1.070
1.236
1.229
1.278
1.493
1.621
1.749
2.074
0.529
11.03%
10.52%
80
15.10
Buyback yield%
28.00
30.58
31.30
30.95
30.41
30.20
29.89
31.55
28.57
31.07
8.73
30.20
30.50
89
1.382
D/E ratiox
0.728
0.738
0.727
0.797
0.891
1.003
1.107
1.256
1.430
1.552
0.425
1.256
0.947
70
3.886
Enterprise value¥B
3.478
3.438
3.961
4.463
4.902
5.088
5.475
6.450
6.838
7.042
0.750
7.51%
8.76%
90
0.733
LT debt¥B
4.146
4.247
4.351
4.897
5.544
5.154
5.827
6.030
6.242
6.812
1.269
4.21%
4.44%
7
Revenue
¥3.720B
3.47%
1.00×
Cost of revenue
¥2.563B
3.54%
1.01×
Operating expenses
¥776.1M
3.28%
0.98×
Cash and investments
18.86%
Goodwill & intangibles
15.67%
Spread over hurdle
(1.09%)