0.580
Revenue¥B
1.308
1.428
1.568
1.723
1.900
2.014
2.153
2.290
2.434
2.583
0.649
6.34%
7.65%
36
13.62
Revenue growth%
10.05
12.98
12.35
12.16
9.81
7.38
5.69
6.71
5.10
4.00
21.76
5.69
8.59
61
27.21
Gross margin%
14.49
16.15
15.91
14.07
11.97
11.58
13.84
12.20
14.43
11.91
25.00
12.20
13.96
21
22.49
Operating margin%
27.28
24.53
27.51
30.43
30.94
32.58
34.62
36.60
39.21
36.77
14.01
36.60
31.76
86
3.45
Net margin%
19.77
22.17
20.42
22.31
22.94
22.62
20.54
19.69
20.26
20.38
6.64
20.38
20.48
29
18.22
P/E ratio (avg)x
5.777
5.261
5.159
5.220
4.517
3.907
3.579
3.292
2.936
2.833
14.83
3.292
4.212
74
17.33
EV/EBITx
14.63
13.81
14.80
16.28
18.18
19.04
20.30
19.73
20.69
22.54
19.20
20.30
18.61
16
27.59
FCF yield (avg)%
11.34
10.98
11.89
12.26
13.05
12.40
13.09
12.25
14.43
13.36
3.19
13.09
12.33
17
17.83
FCF margin%
19.37
16.80
19.41
18.86
19.09
16.90
17.46
16.95
18.54
19.42
20.76
17.46
18.70
32
0.115
FCF / Net incomex
1.691
1.662
1.870
2.030
2.171
2.031
2.175
2.100
2.017
2.225
1.066
2.100
2.030
93
12.53
ROIC%
23.42
26.17
26.20
27.83
28.43
29.73
28.70
29.15
27.98
25.70
29.16
28.70
27.90
55
12.05
Return on equity%
2.89
5.64
4.86
7.42
5.46
6.67
8.81
6.11
8.70
11.00
22.58
8.70
6.39
51
26.15
Return on assets%
13.44
13.13
12.61
14.82
13.57
11.33
11.21
9.84
7.13
9.45
10.73
9.84
11.97
7
2.31
EPS¥
2.40
2.60
2.32
2.46
2.23
1.99
2.13
2.36
2.53
2.45
2.36
1.91%
(0.11%)
—
18.85
EPS growth%
12.93
13.14
12.94
12.31
14.37
14.45
14.78
14.74
14.89
15.34
22.14
14.78
14.41
71
2.16
Bookvalue per sh¥
0.56
0.64
0.78
0.87
0.88
0.96
1.09
1.10
1.24
1.42
0.90
10.05%
10.00%
—
1.31
FCF per share¥
2.26
2.43
2.47
2.45
2.66
2.54
2.58
2.63
2.57
2.69
1.63
0.27%
1.65%
—
0.61
Dividend per sh¥
1.44
1.49
1.42
1.52
1.69
1.89
2.20
2.40
2.64
3.05
0.60
12.57%
7.68%
—
8.27
Div yield (avg)%
4.60
6.98
4.57
3.42
2.30
1.56
3.28
1.81
0.41
2.94
22.13
1.81
3.11
90
6.14
Payout ratio%
8.37
7.76
6.36
8.62
7.54
7.52
9.32
9.88
9.67
10.92
11.67
9.67
8.50
39
1.204
Shares (diluted)B
1.707
1.764
1.661
1.717
1.689
1.652
1.721
1.675
1.939
1.852
1.227
1.86%
0.18%
33
25.03
Buyback yield%
7.03
5.17
5.49
3.17
4.54
6.29
9.27
10.67
9.13
11.63
24.82
9.27
6.66
24
1.758
D/E ratiox
0.147
0.142
0.141
0.129
0.120
0.126
0.112
0.118
0.108
0.104
0.687
0.112
0.123
7
0.945
Enterprise value¥B
0.639
0.674
0.723
0.747
0.801
0.711
0.706
0.649
0.631
0.664
2.999
(3.67%)
0.86%
91
0.385
LT debt¥B
0.629
0.720
0.714
0.793
0.879
0.924
1.018
1.030
1.107
1.182
1.235
6.12%
6.00%
49
Revenue
¥2.583B
7.65%
1.00×
Cost of revenue
¥1.557B
7.77%
1.01×
Operating expenses
¥628.0M
7.57%
0.99×
Cash and investments
17.79%
Spread over hurdle
(5.15%)