2.003
Revenue¥B
1.577
1.703
1.814
1.942
2.071
2.240
2.371
2.489
2.611
2.776
2.226
6.03%
6.75%
33
2.43
Revenue growth%
26.79
29.52
27.43
28.05
29.18
31.16
30.94
29.20
26.94
25.54
3.27
29.20
28.61
56
24.32
Gross margin%
31.56
32.01
32.21
31.94
32.89
30.81
31.65
33.66
34.37
34.16
11.84
33.66
32.11
74
19.15
Operating margin%
13.05
11.90
13.22
14.64
11.86
12.48
14.48
16.70
15.06
12.52
27.58
14.48
13.13
74
23.89
Net margin%
19.91
18.73
16.87
14.51
16.73
18.41
21.25
23.25
22.84
25.27
22.43
22.84
19.32
88
32.87
P/E ratio (avg)x
34.89
35.43
32.83
35.51
35.36
37.17
32.92
36.20
36.16
31.62
35.85
36.16
35.39
41
28.78
EV/EBITx
16.61
16.73
17.54
16.21
15.17
14.78
15.45
15.37
14.13
15.75
10.52
15.37
15.60
48
27.47
FCF yield (avg)%
28.20
28.43
29.94
27.95
27.41
24.72
25.50
24.43
22.52
20.64
10.87
24.43
26.46
30
15.48
FCF margin%
8.48
7.78
6.03
5.40
3.72
4.40
5.49
8.08
7.73
6.69
4.75
6.69
6.36
38
1.565
FCF / Net incomex
1.326
1.485
1.616
1.830
1.710
1.701
1.626
1.844
2.076
2.236
0.604
1.844
1.706
85
10.91
ROIC%
32.38
34.30
37.08
39.03
36.04
38.19
40.01
39.92
41.58
40.04
7.42
40.01
38.61
15
7.72
Return on equity%
21.89
21.01
22.82
23.53
24.18
22.92
22.35
22.84
24.53
24.60
13.33
22.92
22.88
59
7.03
Return on assets%
8.54
5.93
5.87
6.08
4.76
4.10
5.03
5.00
5.29
8.10
27.03
5.03
5.58
11
1.44
EPS¥
1.37
1.48
1.45
1.63
1.56
1.52
1.68
1.69
1.62
1.54
1.53
(0.23%)
2.02%
—
25.28
EPS growth%
2.26
0.41
0.40
0.40
2.75
3.05
0.74
1.51
2.21
4.96
12.87
2.21
1.86
36
1.20
Bookvalue per sh¥
1.51
1.50
1.41
1.64
1.73
1.81
1.86
1.96
1.87
1.79
0.94
0.67%
1.49%
—
0.30
FCF per share¥
0.49
0.49
0.48
0.47
0.51
0.46
0.43
0.46
0.43
0.48
1.23
(1.33%)
0.16%
—
1.26
Dividend per sh¥
1.49
1.65
1.55
1.46
1.49
1.69
1.60
1.67
1.77
1.77
1.19
3.45%
2.18%
—
27.70
Div yield (avg)%
1.93
1.47
0.40
0.40
3.30
5.04
4.13
1.95
0.40
3.16
3.16
3.16
1.94
28
23.55
Payout ratio%
8.86
10.27
12.18
14.53
14.46
15.19
13.50
16.02
14.66
14.57
28.84
14.66
14.49
80
1.057
Shares (diluted)B
1.504
1.606
1.812
1.738
1.726
1.843
1.798
1.743
1.871
2.003
1.060
3.03%
3.40%
87
9.72
Buyback yield%
26.48
26.96
24.76
22.55
25.50
24.96
26.83
27.85
26.41
26.16
15.20
26.41
26.29
64
0.196
D/E ratiox
3.005
3.517
3.756
4.378
4.552
5.218
5.396
6.534
7.510
8.573
1.123
6.534
4.885
5
1.441
Enterprise value¥B
2.416
2.438
2.815
3.022
3.601
3.985
4.673
5.303
5.938
6.654
1.251
13.07%
12.29%
88
0.988
LT debt¥B
1.272
1.248
1.234
1.051
1.064
1.161
1.039
1.092
1.084
1.142
1.856
1.42%
(1.70%)
82
Revenue
¥2.776B
6.75%
1.00×
Cost of revenue
¥1.639B
6.78%
1.00×
Operating expenses
¥645.5M
6.73%
1.00×
Cash and investments
14.15%
Spread over hurdle
31.21%