0.424
Revenue¥B
1.106
1.145
1.165
1.221
1.280
1.320
1.337
1.382
1.434
1.470
0.474
2.81%
3.06%
87
24.61
Revenue growth%
19.47
17.55
17.12
16.58
18.01
18.00
19.64
17.92
16.28
18.00
2.06
18.00
17.96
54
11.76
Gross margin%
19.12
16.64
14.56
14.71
14.26
15.97
13.61
15.91
14.96
12.77
15.78
14.96
14.84
50
19.84
Operating margin%
6.15
6.10
7.25
5.63
2.76
5.16
3.53
3.78
3.55
6.18
17.47
3.78
5.39
87
16.62
Net margin%
18.55
17.13
17.99
15.86
13.74
15.47
18.16
21.10
23.52
25.41
21.06
21.10
18.07
53
36.43
P/E ratio (avg)x
7.348
6.987
6.296
6.138
6.819
6.455
6.995
6.932
6.221
5.427
22.70
6.455
6.637
93
35.80
EV/EBITx
6.228
6.427
7.200
7.448
7.635
8.340
8.337
7.916
8.914
8.825
16.49
8.340
7.776
77
26.34
FCF yield (avg)%
22.94
24.00
21.76
19.06
16.35
13.38
14.64
13.10
14.79
12.74
14.56
13.38
15.57
42
14.65
FCF margin%
10.32
8.95
10.72
8.43
7.86
10.41
8.83
10.83
10.78
11.84
13.42
10.78
10.37
61
1.488
FCF / Net incomex
1.310
1.218
1.297
1.319
1.471
1.406
1.617
1.786
1.844
1.824
0.523
1.786
1.438
55
15.05
ROIC%
17.14
15.33
17.56
15.07
13.13
15.49
13.41
14.84
15.14
15.99
18.53
15.14
15.24
39
16.34
Return on equity%
26.93
29.06
29.52
27.82
30.16
33.09
31.89
33.61
35.07
34.24
28.67
33.61
31.03
79
4.50
Return on assets%
24.64
25.87
26.07
24.05
21.62
20.98
23.61
22.61
21.29
18.58
17.65
21.29
23.11
20
4.30
EPS¥
4.73
4.70
4.55
4.74
4.37
4.32
4.45
4.96
5.26
4.78
4.64
1.82%
0.41%
—
11.71
EPS growth%
8.31
5.44
3.33
3.14
5.01
7.50
8.47
7.39
7.95
7.43
29.40
7.50
7.41
64
5.67
Bookvalue per sh¥
1.68
1.51
1.44
1.31
1.12
1.18
1.03
1.01
1.09
1.04
2.24
(1.63%)
(3.99%)
—
0.93
FCF per share¥
1.78
2.04
2.04
2.21
2.10
2.05
2.13
2.15
2.26
2.64
2.55
4.67%
4.51%
—
1.26
Dividend per sh¥
2.80
2.86
2.62
2.98
2.80
2.79
2.88
2.66
2.94
3.13
2.97
2.28%
1.28%
—
4.96
Div yield (avg)%
15.79
15.47
15.79
17.34
15.57
15.45
15.57
17.34
16.95
17.29
23.04
16.95
15.79
82
27.58
Payout ratio%
31.33
31.71
34.03
31.83
33.39
34.08
33.37
31.92
33.96
31.81
28.42
33.37
32.64
17
185.3
Shares (diluted)M
176.3
188.3
164.4
166.2
164.9
157.5
136.8
118.2
115.3
117.4
187.8
(6.57%)
(3.60%)
37
11.94
Buyback yield%
19.07
21.38
20.18
22.99
23.51
21.43
22.56
24.75
27.43
28.43
16.04
24.75
22.78
64
1.667
D/E ratiox
0.944
1.018
1.128
1.113
1.217
1.295
1.358
1.459
1.575
1.739
0.513
1.459
1.256
26
1.225
Enterprise value¥B
1.703
1.985
2.343
2.833
3.195
3.798
4.394
4.911
5.606
6.719
0.693
16.03%
16.54%
70
1.152
LT debt¥B
1.405
1.301
1.395
1.305
1.199
1.064
0.946
0.862
0.914
0.988
0.778
(3.80%)
(3.05%)
93
Revenue
¥1.470B
3.06%
1.00×
Cost of revenue
¥782.2M
3.25%
1.02×
Operating expenses
¥293.0M
3.19%
1.01×
Cash and investments
17.45%
Spread over hurdle
16.99%