1.474
Revenue¥B
1.883
1.954
1.966
1.985
2.040
2.040
2.102
2.177
2.175
2.213
1.536
1.64%
1.93%
70
19.16
Revenue growth%
24.85
26.34
24.19
25.11
26.19
26.68
29.56
29.15
26.95
26.67
24.72
26.95
26.51
31
3.68
Gross margin%
25.86
27.37
25.73
27.32
27.65
26.35
24.89
23.73
21.51
20.07
19.92
23.73
25.80
77
24.36
Operating margin%
23.12
20.32
22.86
25.34
23.72
24.14
26.35
27.17
26.56
28.63
12.80
26.56
24.74
87
23.50
Net margin%
13.64
16.57
16.91
19.48
17.02
17.90
19.32
18.03
18.04
17.23
19.31
18.03
17.56
45
21.26
P/E ratio (avg)x
15.65
16.83
16.43
17.34
16.47
14.52
14.81
12.98
13.47
12.98
9.480
13.47
15.23
53
10.81
EV/EBITx
10.61
10.69
9.355
7.936
7.840
7.983
8.462
8.863
8.520
8.854
21.55
8.520
8.687
91
20.78
FCF yield (avg)%
27.05
29.76
29.36
31.65
30.63
32.91
32.16
34.88
33.41
34.08
4.20
33.41
31.90
57
24.40
FCF margin%
16.08
15.55
17.18
16.60
17.85
16.28
15.51
17.50
18.08
16.37
8.38
16.37
16.48
57
0.560
FCF / Net incomex
1.448
1.429
1.605
1.729
1.603
1.788
1.603
1.806
1.673
1.848
1.427
1.788
1.639
36
28.39
ROIC%
9.32
8.02
10.11
12.76
15.41
17.09
19.51
16.78
18.93
20.82
14.91
18.93
16.09
14
16.36
Return on equity%
22.03
24.49
23.77
22.37
20.03
18.46
19.34
21.95
21.56
22.23
28.45
21.56
21.99
52
9.89
Return on assets%
9.83
9.29
10.41
12.25
12.12
10.43
7.63
10.14
12.49
14.99
10.30
10.43
10.42
13
0.73
EPS¥
0.24
0.25
0.29
0.30
0.29
0.32
0.35
0.37
0.38
0.37
0.82
5.09%
5.77%
—
19.75
EPS growth%
8.13
8.69
6.14
4.40
7.03
5.89
7.12
9.45
8.83
7.27
5.79
7.27
7.20
13
0.39
Bookvalue per sh¥
0.55
0.64
0.67
0.65
0.73
0.81
0.89
0.85
0.93
0.94
0.56
5.30%
5.22%
—
0.90
FCF per share¥
1.02
1.04
1.13
1.14
1.08
1.02
1.04
1.13
1.09
1.21
0.40
2.19%
2.43%
—
0.33
Dividend per sh¥
0.26
0.24
0.24
0.20
0.22
0.18
0.18
0.16
0.15
0.14
0.43
(8.08%)
(7.26%)
—
20.63
Div yield (avg)%
30.67
27.76
25.14
23.75
26.61
29.46
29.06
27.96
27.69
25.09
11.73
27.96
27.72
74
15.46
Payout ratio%
7.21
9.86
12.43
11.93
9.10
12.03
14.98
13.50
12.18
14.56
23.71
13.50
12.10
66
1.009
Shares (diluted)B
1.425
1.448
1.643
1.969
2.232
2.455
2.631
3.031
2.979
3.430
1.013
8.97%
9.43%
70
5.60
Buyback yield%
14.59
15.05
13.98
16.17
15.95
13.90
12.72
10.93
9.61
10.64
27.39
10.93
13.94
56
0.158
D/E ratiox
1.716
1.766
1.793
1.625
1.656
1.791
1.710
1.610
1.747
1.601
0.224
1.710
1.713
85
1.695
Enterprise value¥B
2.274
2.374
2.266
2.355
2.333
2.312
2.333
2.154
2.078
2.217
0.112
(1.01%)
(0.25%)
19
1.290
LT debt¥B
2.871
3.160
3.659
3.721
3.630
3.860
4.398
5.149
4.972
5.468
0.159
8.54%
7.84%
95
Revenue
¥2.213B
1.93%
1.00×
Cost of revenue
¥1.259B
2.34%
1.04×
Operating expenses
¥388.5M
0.97%
0.91×
Cash and investments
14.58%
Spread over hurdle
(2.15%)