0.968
Revenue¥B
1.066
1.141
1.173
1.224
1.312
1.348
1.381
1.424
1.479
1.531
1.049
3.13%
4.28%
64
12.79
Revenue growth%
0.94
0.40
0.40
0.40
0.40
2.08
0.40
1.48
0.40
1.07
6.40
1.07
0.40
67
12.12
Gross margin%
15.55
15.77
13.17
14.32
12.43
10.72
8.03
9.93
12.52
15.32
11.53
10.72
12.84
70
12.15
Operating margin%
11.07
13.25
14.65
11.76
10.56
8.35
5.77
6.17
7.22
7.14
6.73
7.14
9.46
23
7.16
Net margin%
15.66
14.29
12.41
9.91
9.24
8.17
9.23
7.94
6.93
6.80
2.38
7.94
9.24
38
21.28
P/E ratio (avg)x
14.09
14.40
14.71
13.36
13.19
12.63
13.83
12.79
14.44
13.02
26.59
13.02
13.60
87
14.93
EV/EBITx
22.59
24.46
25.24
24.62
26.87
24.47
21.78
22.37
22.35
22.16
20.48
22.35
23.52
42
26.55
FCF yield (avg)%
18.72
20.61
22.16
23.12
24.34
23.41
22.14
23.82
25.11
23.87
11.95
23.82
23.26
46
29.58
FCF margin%
18.54
16.29
14.53
16.77
15.32
13.96
11.62
10.67
11.98
13.70
9.80
11.98
14.24
45
0.422
FCF / Net incomex
1.060
1.172
1.235
1.428
1.514
1.715
1.833
1.896
1.845
1.928
1.522
1.845
1.614
59
24.74
ROIC%
13.11
11.98
12.06
11.25
12.63
12.90
13.85
11.42
10.69
13.32
23.99
12.90
12.34
91
14.98
Return on equity%
13.17
13.36
10.77
10.14
9.36
11.52
9.83
9.06
9.07
11.81
7.04
9.83
10.45
16
26.01
Return on assets%
0.40
0.84
1.70
3.52
5.68
6.46
6.69
7.71
8.16
8.05
10.26
7.71
6.07
85
0.68
EPS¥
3.75
3.69
3.74
4.27
4.07
4.51
4.22
4.57
5.12
5.81
0.75
7.38%
4.58%
—
19.68
EPS growth%
34.08
36.08
37.52
38.80
36.99
35.65
34.42
36.03
36.55
38.14
11.55
36.03
36.31
68
2.14
Bookvalue per sh¥
3.16
3.72
3.62
4.17
4.44
4.91
5.72
6.75
6.95
6.68
1.31
8.52%
7.59%
—
1.52
FCF per share¥
0.71
0.78
0.80
0.92
0.90
1.03
1.11
1.14
1.32
1.50
1.37
10.67%
7.89%
—
3.20
Dividend per sh¥
4.58
4.75
5.45
5.49
5.95
6.31
7.40
7.28
6.90
7.91
1.08
5.87%
4.97%
—
7.39
Div yield (avg)%
29.34
31.13
30.01
31.90
32.67
34.68
34.57
33.58
32.19
31.59
19.48
33.58
32.04
38
12.63
Payout ratio%
31.58
30.16
32.01
33.90
34.72
33.90
34.44
36.32
34.47
33.94
21.78
34.44
33.92
40
551.2
Shares (diluted)M
606.6
650.9
700.2
724.1
691.8
690.4
621.1
591.6
632.2
580.3
559.7
(3.45%)
(0.90%)
62
2.84
Buyback yield%
1.81
0.40
0.40
2.73
4.60
7.34
9.15
7.00
8.75
5.79
25.17
7.34
5.20
82
0.844
D/E ratiox
1.030
1.158
1.168
1.340
1.357
1.481
1.417
1.360
1.383
1.553
0.958
1.417
1.358
89
1.985
Enterprise value¥B
2.041
2.011
2.247
2.291
2.738
2.756
3.001
3.349
3.573
3.529
1.142
5.20%
6.08%
11
1.257
LT debt¥B
1.493
1.432
1.467
1.631
1.732
1.576
1.625
1.828
1.821
1.705
1.607
(0.31%)
1.12%
21
Revenue
¥1.531B
4.28%
1.00×
Cost of revenue
¥888.4M
4.25%
1.00×
Operating expenses
¥277.4M
4.10%
0.98×
Cash and investments
13.93%
Spread over hurdle
16.13%