0.929
Revenue¥B
1.629
1.744
1.820
1.879
1.933
2.019
2.072
2.224
2.351
2.494
0.960
5.23%
4.72%
43
6.97
Revenue growth%
15.13
12.75
12.35
11.41
10.27
8.90
11.51
13.76
12.97
13.48
23.20
12.97
12.55
39
29.45
Gross margin%
15.73
18.68
17.18
14.52
14.34
14.68
17.12
16.88
18.46
19.83
29.00
17.12
17.00
73
12.91
Operating margin%
34.63
35.70
38.01
35.62
36.23
35.09
37.07
34.80
34.70
34.32
8.87
34.80
35.35
45
6.40
Net margin%
26.18
25.35
28.26
27.89
29.11
26.80
24.31
26.39
25.50
22.52
10.74
25.50
26.28
39
30.37
P/E ratio (avg)x
50.91
52.28
58.69
67.33
74.00
80.81
80.48
86.38
93.73
98.64
35.31
86.38
77.24
27
31.89
EV/EBITx
10.92
10.97
11.78
11.65
13.16
15.45
15.30
16.95
20.17
23.82
33.97
16.95
14.23
40
24.99
FCF yield (avg)%
19.71
21.16
19.83
18.67
16.78
14.15
11.39
12.66
9.78
8.43
5.49
11.39
15.46
77
24.58
FCF margin%
6.13
3.21
2.55
0.71
0.40
2.68
2.50
5.22
4.81
2.25
16.24
2.68
2.61
12
0.104
FCF / Net incomex
1.702
1.795
1.725
1.772
1.714
1.830
1.889
2.138
2.298
2.486
1.193
2.138
1.813
14
8.12
ROIC%
21.21
22.16
20.58
22.82
22.90
25.73
27.27
28.05
29.42
28.66
18.94
28.05
24.31
83
23.72
Return on equity%
16.81
16.10
14.75
15.84
17.39
16.52
17.99
20.54
22.17
19.96
23.64
19.96
17.10
38
29.59
Return on assets%
28.88
29.31
31.81
29.43
28.61
29.39
29.36
28.31
26.25
27.57
26.28
28.31
29.09
64
0.66
EPS¥
0.69
0.62
0.65
0.65
0.58
0.62
0.65
0.69
0.68
0.73
0.70
4.75%
1.17%
—
4.16
EPS growth%
2.21
3.06
1.04
0.40
0.40
0.40
0.40
3.15
2.48
1.40
5.93
1.40
1.22
50
0.46
Bookvalue per sh¥
0.42
0.43
0.38
0.42
0.43
0.47
0.50
0.45
0.45
0.49
0.60
2.58%
1.96%
—
0.22
FCF per share¥
0.48
0.51
0.48
0.50
0.46
0.43
0.38
0.42
0.42
0.37
0.27
(4.50%)
(2.51%)
—
0.12
Dividend per sh¥
0.86
0.82
0.78
0.79
0.79
0.90
0.86
1.00
1.17
1.21
0.65
9.01%
3.85%
—
24.66
Div yield (avg)%
20.98
22.32
24.78
26.65
29.29
31.93
31.96
34.15
34.23
36.77
22.58
34.15
30.61
13
11.52
Payout ratio%
20.69
18.90
18.98
18.34
20.32
17.58
16.11
18.40
16.21
17.32
5.02
17.32
18.37
93
2.626
Shares (diluted)B
2.798
2.752
2.810
3.061
3.411
3.857
4.311
4.499
4.610
4.873
2.516
7.39%
6.46%
32
3.43
Buyback yield%
2.71
5.31
6.79
6.65
9.18
6.86
8.68
7.28
4.87
4.31
20.81
6.86
6.72
95
1.286
D/E ratiox
1.371
1.503
1.446
1.687
1.880
1.883
2.118
2.400
2.352
2.353
0.761
2.352
1.882
46
2.648
Enterprise value¥B
1.837
1.887
1.922
2.065
2.214
2.507
2.658
2.742
2.569
2.545
2.375
2.82%
4.08%
38
0.235
LT debt¥B
2.867
2.853
2.780
2.623
2.373
2.276
2.561
2.679
2.411
2.269
1.538
(0.89%)
(1.78%)
45
Revenue
¥2.494B
4.72%
1.00×
Cost of revenue
¥1.635B
4.83%
1.01×
Operating expenses
¥381.3M
4.57%
0.99×
Cash and investments
15.56%
Spread over hurdle
47.57%