1.108
Revenue¥B
1.862
1.960
2.088
2.203
2.354
2.560
2.714
2.863
3.059
3.348
1.223
7.30%
6.53%
90
24.39
Revenue growth%
3.46
2.20
3.13
3.49
4.78
5.14
3.94
6.09
6.49
4.53
7.75
5.14
4.23
34
23.02
Gross margin%
19.75
21.62
20.15
20.69
21.84
22.38
22.38
21.77
19.70
20.66
9.60
21.77
21.16
61
7.13
Operating margin%
29.27
29.10
28.31
28.38
29.91
32.77
30.11
28.93
27.31
28.56
24.44
28.93
29.01
83
16.56
Net margin%
28.82
26.39
26.04
27.61
26.84
24.17
25.89
23.50
21.12
21.52
9.36
23.50
25.96
10
15.78
P/E ratio (avg)x
25.21
23.32
24.27
21.67
21.73
21.94
22.22
22.91
22.21
19.60
14.21
22.21
22.22
52
14.07
EV/EBITx
68.04
80.09
83.23
83.33
89.82
102.3
100.6
98.97
116.1
116.6
15.13
102.3
94.39
61
22.48
FCF yield (avg)%
25.28
28.05
30.47
27.70
27.54
25.27
27.82
28.97
28.55
29.67
13.57
28.55
27.94
67
22.35
FCF margin%
14.79
12.31
11.37
10.22
9.49
12.23
11.59
14.15
15.25
13.59
6.16
13.59
12.27
50
0.319
FCF / Net incomex
0.262
0.241
0.220
0.203
0.216
0.222
0.235
0.259
0.260
0.288
0.684
0.259
0.238
67
6.99
ROIC%
7.72
10.09
10.56
13.14
10.31
10.90
8.37
9.77
10.16
12.19
21.64
10.16
10.24
55
12.89
Return on equity%
20.98
22.71
25.34
23.88
23.69
22.26
25.16
24.09
25.90
23.38
27.03
24.09
23.79
89
11.82
Return on assets%
19.49
17.25
15.00
15.90
18.90
21.10
18.74
17.03
17.93
14.98
2.78
17.93
17.59
56
0.52
EPS¥
1.24
1.29
1.18
1.14
1.00
0.94
0.97
0.82
0.79
0.71
0.56
(6.60%)
(6.47%)
—
11.37
EPS growth%
8.88
11.81
11.18
13.56
11.92
14.17
11.36
9.85
9.30
9.80
10.52
9.85
11.27
23
1.78
Bookvalue per sh¥
1.86
2.03
2.14
2.57
2.79
2.98
3.03
3.58
3.46
4.06
0.85
7.82%
7.86%
—
0.77
FCF per share¥
2.51
2.48
2.40
2.68
2.75
2.78
2.83
3.15
3.12
3.64
1.23
5.81%
3.96%
—
1.84
Dividend per sh¥
0.46
0.50
0.50
0.52
0.52
0.54
0.58
0.62
0.63
0.58
1.29
2.14%
3.03%
—
5.41
Div yield (avg)%
28.60
29.96
31.71
29.49
30.42
27.69
25.06
24.27
22.21
21.53
17.94
24.27
28.14
65
7.43
Payout ratio%
15.11
17.10
18.79
20.64
20.83
22.05
20.85
23.79
25.07
26.69
19.12
23.79
20.84
6
452.3
Shares (diluted)M
370.2
320.2
346.7
341.2
305.9
310.1
282.2
266.7
270.4
244.6
430.5
(4.37%)
(4.92%)
82
14.02
Buyback yield%
26.64
29.02
26.73
27.59
24.71
25.89
24.47
21.51
19.51
17.72
25.06
21.51
25.30
36
0.678
D/E ratiox
0.955
0.974
1.086
1.182
1.287
1.432
1.686
1.731
1.753
1.878
1.791
1.731
1.360
55
2.531
Enterprise value¥B
0.263
0.232
0.205
0.229
0.245
0.273
0.272
0.260
0.283
0.280
2.799
2.70%
(0.06%)
12
2.464
LT debt¥B
1.321
1.397
1.577
1.561
1.497
1.602
1.788
2.009
1.890
1.945
0.329
5.38%
3.78%
35
Revenue
¥3.348B
6.53%
1.00×
Cost of revenue
¥1.889B
6.50%
1.00×
Operating expenses
¥636.2M
6.49%
1.00×
Cash and investments
19.79%
Spread over hurdle
25.83%