0.996
Revenue¥B
0.959
1.011
1.072
1.130
1.177
1.242
1.311
1.400
1.478
1.546
1.087
5.60%
5.34%
65
13.81
Revenue growth%
14.68
16.29
17.48
14.71
14.77
14.89
13.28
12.21
10.05
7.92
28.89
12.21
14.70
87
3.74
Gross margin%
0.40
0.40
3.09
0.61
0.40
0.40
0.40
0.80
2.76
1.16
10.80
0.80
0.51
18
13.92
Operating margin%
11.19
12.37
11.94
11.87
9.34
9.56
7.58
7.05
7.22
8.47
23.93
7.58
9.45
42
14.93
Net margin%
14.85
16.61
18.82
16.96
18.47
21.38
23.20
22.65
20.16
21.94
23.30
21.94
19.49
56
22.72
P/E ratio (avg)x
62.27
63.31
60.94
70.82
83.06
84.71
86.67
99.69
98.82
107.5
33.52
98.82
83.88
91
35.62
EV/EBITx
11.84
11.33
12.32
12.70
13.22
14.63
16.64
18.99
21.53
24.89
33.86
18.99
13.92
9
16.48
FCF yield (avg)%
16.35
14.91
12.31
10.86
10.39
7.63
7.22
7.59
6.87
7.79
13.57
7.59
9.09
68
18.02
FCF margin%
13.39
12.92
12.92
10.74
7.81
7.97
8.02
5.63
3.31
2.73
4.67
5.63
7.99
94
0.875
FCF / Net incomex
1.139
1.123
1.004
0.975
1.019
0.927
0.990
0.932
0.937
0.820
0.196
0.932
0.982
94
9.47
ROIC%
3.01
1.77
0.40
0.40
0.40
0.84
3.41
2.36
4.69
4.76
28.43
3.41
2.07
75
29.90
Return on equity%
23.92
25.49
28.38
27.50
24.76
27.66
26.27
26.57
26.70
23.97
21.43
26.57
26.42
78
27.09
Return on assets%
11.42
9.56
11.18
10.79
12.11
11.09
12.56
12.84
10.70
8.80
22.76
11.09
11.14
72
5.37
EPS¥
8.47
8.99
9.33
10.05
11.48
11.82
12.14
13.38
15.76
16.26
5.69
7.21%
8.26%
—
17.00
EPS growth%
23.67
23.06
21.28
20.18
21.89
20.84
23.47
20.90
21.65
19.94
24.34
20.90
21.46
67
7.43
Bookvalue per sh¥
2.13
1.91
1.88
2.12
2.23
2.22
2.39
2.33
2.65
2.77
6.18
4.40%
3.37%
—
3.99
FCF per share¥
5.80
5.98
5.65
5.39
5.15
4.76
4.39
4.29
4.00
4.46
2.88
(2.80%)
(2.96%)
—
5.72
Dividend per sh¥
10.77
10.01
9.60
10.24
11.37
12.97
14.89
17.37
17.99
19.72
6.98
11.64%
7.79%
—
16.71
Div yield (avg)%
30.87
29.79
27.60
27.50
30.14
28.13
28.77
30.40
28.05
29.66
3.28
28.77
29.21
23
14.00
Payout ratio%
9.72
12.48
12.07
13.36
14.84
17.08
18.08
16.33
15.13
17.92
13.84
17.08
14.98
39
173.2
Shares (diluted)M
184.6
177.4
170.3
182.5
183.7
200.2
206.0
235.7
227.5
242.3
173.0
5.70%
3.40%
23
11.36
Buyback yield%
22.40
21.29
18.83
17.40
16.75
17.59
19.45
20.78
19.57
17.18
18.73
19.45
19.14
29
1.245
D/E ratiox
1.493
1.460
1.257
1.260
1.064
0.947
0.866
0.826
0.699
0.703
1.481
0.826
1.005
17
0.122
Enterprise value¥B
0.488
0.461
0.450
0.453
0.421
0.457
0.402
0.419
0.408
0.379
1.223
(2.09%)
(1.87%)
28
1,293
LT debt¥M
472.6
516.9
510.4
478.2
509.3
471.6
467.3
446.4
414.6
430.6
122.2
(3.30%)
0.20%
72
Revenue
¥1.546B
5.34%
1.00×
Cost of revenue
¥1.042B
5.39%
1.00×
Operating expenses
¥160.7M
4.31%
0.91×
Cash and investments
15.96%
Spread over hurdle
19.74%