1.880
Revenue¥B
1.702
1.798
1.886
2.005
2.098
2.279
2.366
2.468
2.638
2.855
2.039
6.36%
5.77%
72
8.81
Revenue growth%
12.94
13.79
16.22
17.39
19.50
18.52
16.96
18.95
17.10
19.48
9.81
18.52
17.25
74
28.23
Gross margin%
19.33
22.01
21.01
18.92
16.22
15.10
14.87
14.63
14.75
11.76
16.61
14.75
15.66
47
29.86
Operating margin%
18.16
17.76
19.65
17.69
17.50
17.36
14.40
16.42
18.57
17.75
23.59
17.36
17.72
17
18.41
Net margin%
14.30
11.87
11.49
13.49
14.76
13.58
12.03
11.39
9.32
8.68
8.17
11.39
11.95
83
6.028
P/E ratio (avg)x
8.988
8.373
7.880
7.285
7.392
6.884
6.192
5.936
5.296
4.668
22.42
5.936
7.084
39
6.319
EV/EBITx
27.67
28.39
31.59
31.77
33.03
37.11
35.68
31.89
34.25
37.07
16.29
35.68
32.46
80
4.82
FCF yield (avg)%
8.27
9.84
12.46
10.69
10.32
9.62
9.54
11.14
13.91
12.40
28.59
11.14
10.51
7
19.73
FCF margin%
18.18
16.13
15.72
12.84
15.22
13.23
15.01
12.06
11.90
9.73
13.94
12.06
14.12
61
0.257
FCF / Net incomex
0.880
0.859
1.019
1.006
1.005
1.129
1.183
1.355
1.476
1.608
1.400
1.355
1.074
9
23.12
ROIC%
21.62
23.74
26.30
26.78
27.58
29.95
31.26
32.41
30.66
29.41
6.48
30.66
28.50
26
19.89
Return on equity%
25.30
26.39
28.09
26.45
26.22
24.67
26.64
27.56
30.10
29.88
15.08
27.56
26.55
78
25.50
Return on assets%
9.12
6.83
6.12
9.08
8.20
7.03
5.15
7.91
8.44
9.79
29.30
7.91
8.06
41
2.48
EPS¥
1.84
1.78
2.06
2.02
2.32
2.27
2.65
2.95
3.04
3.23
2.64
6.80%
7.52%
—
26.54
EPS growth%
14.78
16.76
16.27
16.06
15.88
16.73
16.28
17.04
14.32
15.60
19.65
16.28
16.16
59
0.92
Bookvalue per sh¥
1.44
1.50
1.36
1.20
1.10
0.96
0.94
0.83
0.90
0.84
2.16
(5.35%)
(6.21%)
—
0.74
FCF per share¥
2.29
2.57
2.67
2.67
2.79
3.06
3.12
3.70
3.91
4.30
1.41
8.99%
7.87%
—
1.61
Dividend per sh¥
2.35
2.40
2.77
2.83
3.29
3.52
3.39
3.82
4.18
4.05
1.59
4.26%
5.94%
—
18.09
Div yield (avg)%
10.30
12.53
14.79
12.39
12.33
10.60
13.38
14.11
12.08
10.32
23.85
12.08
12.36
35
3.37
Payout ratio%
16.24
16.43
13.60
10.76
10.13
12.66
10.51
9.85
6.92
4.62
15.63
9.85
10.64
85
0.626
Shares (diluted)B
1.298
1.453
1.430
1.497
1.759
1.863
1.811
1.883
2.146
2.467
0.647
7.00%
8.40%
22
8.31
Buyback yield%
22.15
24.77
24.93
26.69
25.83
28.80
29.00
30.58
29.41
30.43
26.96
29.41
27.74
84
1.155
D/E ratiox
0.460
0.509
0.467
0.474
0.448
0.399
0.443
0.434
0.391
0.347
1.431
0.399
0.446
53
1.448
Enterprise value¥B
1.079
1.156
1.274
1.331
1.445
1.616
1.492
1.400
1.358
1.425
2.308
(0.28%)
2.66%
66
1.200
LT debt¥B
0.935
1.074
1.219
1.415
1.393
1.457
1.467
1.617
1.821
1.923
1.246
6.66%
8.62%
66
Revenue
¥2.855B
5.77%
1.00×
Cost of revenue
¥1.638B
5.79%
1.00×
Operating expenses
¥702.7M
5.49%
0.97×
Cash and investments
16.09%
Spread over hurdle
10.51%