2.053
Revenue¥B
1.598
1.702
1.743
1.824
1.890
2.004
2.106
2.194
2.291
2.410
2.199
4.98%
4.67%
9
11.31
Revenue growth%
17.15
15.07
12.86
10.24
8.88
6.73
6.79
9.40
10.29
10.28
12.70
9.40
10.26
21
13.46
Gross margin%
15.73
17.51
18.24
19.41
17.93
15.74
13.14
15.60
18.58
18.83
8.96
15.74
17.72
69
16.86
Operating margin%
11.64
11.49
11.46
11.05
10.02
10.10
7.57
5.28
3.40
1.45
9.71
5.28
10.06
92
4.26
Net margin%
3.78
4.39
1.61
4.41
5.41
4.02
1.70
4.36
5.45
3.74
10.25
4.02
4.19
23
17.13
P/E ratio (avg)x
16.57
17.68
19.35
19.93
18.18
18.59
17.45
16.79
15.30
17.15
17.91
17.15
17.56
92
22.46
EV/EBITx
18.98
18.35
18.66
18.47
17.69
17.64
15.64
16.90
17.26
18.98
10.11
17.26
18.02
64
5.40
FCF yield (avg)%
14.12
13.76
11.85
9.13
11.04
12.78
13.60
11.16
9.26
11.45
23.95
11.45
11.65
82
21.77
FCF margin%
3.17
3.81
1.48
4.32
6.31
7.95
8.79
6.44
7.80
6.68
26.22
7.80
6.37
94
1.105
FCF / Net incomex
1.235
1.332
1.387
1.462
1.547
1.489
1.733
1.847
1.756
1.889
1.285
1.756
1.518
66
8.17
ROIC%
21.76
19.97
22.14
19.70
19.87
18.03
20.67
22.68
24.35
21.87
13.21
21.87
21.22
6
12.05
Return on equity%
11.08
10.34
12.40
14.07
14.57
15.65
17.09
17.40
18.54
16.87
7.16
17.09
15.11
31
24.90
Return on assets%
22.72
24.54
24.59
26.95
29.13
26.56
25.36
28.10
27.53
27.27
13.31
27.27
26.76
89
2.82
EPS¥
4.61
4.47
5.31
6.01
6.99
7.09
7.66
7.43
7.77
7.80
2.98
2.21%
5.95%
—
3.69
EPS growth%
1.56
1.90
4.26
6.06
3.98
6.40
8.64
11.00
13.66
14.00
11.80
11.00
6.23
95
0.99
Bookvalue per sh¥
2.05
2.11
2.07
1.97
2.26
2.21
2.25
2.59
2.81
2.87
1.64
4.89%
4.66%
—
2.63
FCF per share¥
3.71
4.11
4.79
5.62
6.25
6.82
6.92
6.57
7.42
8.59
1.03
6.56%
9.89%
—
1.58
Dividend per sh¥
0.62
0.62
0.60
0.65
0.68
0.71
0.67
0.71
0.78
0.68
2.63
(0.12%)
(0.43%)
—
15.55
Div yield (avg)%
10.24
10.90
10.66
9.21
8.12
9.49
6.56
3.91
2.38
0.40
6.39
3.91
8.67
50
14.27
Payout ratio%
5.81
4.42
4.78
2.30
2.23
5.15
3.57
1.23
0.40
0.40
23.42
1.23
2.94
53
0.806
Shares (diluted)B
1.291
1.354
1.320
1.297
1.380
1.352
1.527
1.733
1.909
2.007
0.833
7.79%
5.63%
90
24.79
Buyback yield%
32.44
33.63
31.86
31.95
29.49
26.60
24.55
27.26
27.97
28.93
2.08
27.26
29.21
66
0.203
D/E ratiox
0.300
0.254
0.238
0.223
0.199
0.184
0.175
0.188
0.183
0.178
0.623
0.183
0.193
43
1.452
Enterprise value¥B
3.376
3.166
2.878
3.025
2.628
2.286
2.309
2.089
2.112
2.304
2.245
(2.60%)
(4.00%)
50
0.718
LT debt¥B
2.650
2.778
2.751
2.440
2.238
2.492
2.253
2.327
2.292
2.518
0.897
2.39%
(0.85%)
91
Revenue
¥2.410B
4.67%
1.00×
Cost of revenue
¥1.265B
4.46%
0.98×
Operating expenses
¥420.4M
4.47%
0.98×
Cash and investments
16.98%
Spread over hurdle
(0.70%)