1.977
Revenue¥B
1.577
1.599
1.603
1.663
1.674
1.717
1.718
1.748
1.798
1.814
2.188
1.63%
1.67%
10
3.39
Revenue growth%
21.21
19.08
17.55
15.06
15.89
13.37
12.78
13.11
12.52
14.48
3.30
13.11
14.77
9
16.28
Gross margin%
12.23
12.22
13.37
11.54
9.54
11.06
13.06
14.51
13.83
10.91
17.02
13.06
12.23
50
17.69
Operating margin%
9.05
11.12
9.88
8.74
9.28
9.33
6.44
8.73
11.43
13.91
27.96
9.33
9.30
58
29.21
Net margin%
6.65
7.22
7.69
6.61
8.29
10.41
8.09
5.11
7.52
6.46
7.38
7.52
7.37
69
21.03
P/E ratio (avg)x
35.43
39.98
43.98
46.92
52.55
54.64
54.60
57.62
55.25
51.30
25.45
54.64
51.92
31
36.99
EV/EBITx
7.302
6.502
5.685
6.155
6.582
6.306
6.145
6.701
7.154
7.290
7.752
6.701
6.542
49
19.05
FCF yield (avg)%
6.89
8.01
10.85
8.30
8.31
7.66
5.89
3.33
2.55
0.40
27.01
3.33
7.28
6
13.64
FCF margin%
19.71
18.56
21.54
24.48
26.01
26.64
27.28
29.69
28.15
25.46
9.04
27.28
25.74
22
0.161
FCF / Net incomex
0.743
0.697
0.627
0.579
0.493
0.494
0.463
0.502
0.545
0.524
1.722
0.502
0.534
35
7.33
ROIC%
13.71
14.24
13.96
16.33
15.35
16.20
18.03
19.16
16.73
18.56
18.56
18.03
16.27
51
22.42
Return on equity%
7.46
10.23
7.34
6.42
7.29
7.90
6.08
8.94
10.87
9.75
28.06
8.94
7.68
68
11.72
Return on assets%
23.95
26.54
23.59
26.54
24.33
22.85
25.01
25.06
23.88
22.71
6.09
23.88
24.14
23
6.15
EPS¥
13.62
15.11
14.56
16.23
18.11
19.86
22.17
21.65
21.56
21.93
6.81
3.89%
5.59%
—
26.94
EPS growth%
10.71
11.35
10.38
13.35
14.22
16.33
15.31
17.10
15.36
13.89
27.73
15.36
14.05
28
8.96
Bookvalue per sh¥
2.97
3.10
3.33
3.69
4.18
4.46
4.67
5.27
4.78
4.95
1.87
3.47%
5.73%
—
3.96
FCF per share¥
2.00
1.97
1.89
1.90
1.98
2.05
2.04
1.86
1.89
1.91
10.14
(0.78%)
(2.00%)
—
9.89
Dividend per sh¥
2.71
3.05
3.36
3.74
4.30
4.63
4.64
4.58
4.59
5.03
6.93
3.19%
6.36%
—
22.92
Div yield (avg)%
25.95
23.56
24.99
22.84
22.62
23.85
25.90
25.50
25.89
27.98
4.41
25.89
25.25
17
9.61
Payout ratio%
25.84
23.42
22.14
25.10
25.16
27.63
27.70
25.77
28.07
26.58
10.71
27.63
25.80
94
233.7
Shares (diluted)M
282.2
290.9
343.6
367.4
420.6
441.4
458.5
522.1
606.5
683.1
229.7
10.18%
10.52%
63
21.25
Buyback yield%
8.14
9.88
9.62
9.34
12.20
14.87
13.59
11.29
10.89
10.16
25.41
11.29
10.53
29
0.122
D/E ratiox
0.699
0.749
0.771
0.737
0.826
0.860
0.830
0.832
0.832
0.798
1.195
0.832
0.812
92
1.563
Enterprise value¥B
2.240
2.269
2.608
2.557
2.879
2.972
3.001
3.273
3.663
4.345
1.226
8.58%
7.80%
50
1.656
LT debt¥B
0.600
0.560
0.609
0.555
0.558
0.558
0.565
0.584
0.637
0.658
1.018
3.34%
(0.30%)
86
Revenue
¥1.814B
1.67%
1.00×
Cost of revenue
¥1.120B
1.49%
0.98×
Operating expenses
¥399.7M
1.91%
1.02×
Cash and investments
15.69%
Spread over hurdle
15.76%