1.861
Revenue¥B
1.189
1.230
1.280
1.342
1.355
1.425
1.459
1.529
1.550
1.630
2.083
3.76%
3.34%
70
7.88
Revenue growth%
33.18
35.89
36.27
35.73
33.86
33.56
33.00
30.64
27.96
30.57
15.07
30.64
33.37
68
25.91
Gross margin%
24.35
22.15
20.47
17.83
19.00
16.92
19.81
20.03
22.76
23.87
22.32
20.03
20.25
62
20.00
Operating margin%
8.72
7.94
6.87
6.47
9.25
9.93
11.58
11.72
13.63
14.29
12.39
11.72
9.59
43
24.40
Net margin%
24.89
24.63
24.34
26.58
25.56
28.06
30.20
31.44
31.43
30.83
4.09
30.83
27.32
93
7.873
P/E ratio (avg)x
41.62
42.00
42.99
39.52
39.45
40.17
38.74
43.15
47.40
43.16
27.32
43.15
41.81
65
27.75
EV/EBITx
48.20
45.27
51.25
48.04
46.03
51.83
55.86
56.61
59.63
66.09
35.18
56.61
51.54
77
7.49
FCF yield (avg)%
13.95
13.91
14.03
15.07
16.97
16.96
18.53
19.07
16.74
14.60
11.65
16.96
15.91
56
8.09
FCF margin%
17.74
19.13
18.76
21.18
21.61
23.78
23.75
24.60
27.40
28.65
18.20
24.60
22.68
87
1.782
FCF / Net incomex
1.108
1.146
1.128
1.261
1.395
1.561
1.777
2.072
2.250
2.601
1.693
2.072
1.478
33
24.13
ROIC%
25.78
27.05
26.23
24.71
23.91
26.12
23.92
22.08
25.05
26.77
14.36
25.05
25.41
88
18.76
Return on equity%
23.84
22.33
21.55
22.82
23.25
21.12
21.94
18.96
21.93
21.75
14.39
21.75
21.93
35
4.01
Return on assets%
18.98
20.68
20.33
23.32
21.62
21.40
20.44
19.61
22.38
20.40
26.11
20.44
20.56
56
3.81
EPS¥
7.50
8.41
9.12
8.56
9.36
8.94
9.50
8.56
8.38
8.07
4.15
(2.93%)
1.84%
—
27.41
EPS growth%
22.07
24.73
26.64
27.20
24.98
27.71
30.70
33.68
31.25
29.80
29.63
30.70
27.45
46
4.63
Bookvalue per sh¥
6.73
6.33
6.02
6.85
7.78
7.41
7.30
7.12
7.27
7.17
4.82
(1.60%)
0.52%
—
6.68
FCF per share¥
7.00
6.68
6.88
6.32
6.13
5.68
4.99
5.16
5.61
5.52
6.54
(2.07%)
(1.87%)
—
2.82
Dividend per sh¥
11.69
12.37
13.72
14.55
13.18
13.66
15.08
17.16
17.47
18.14
3.68
6.60%
5.18%
—
18.19
Div yield (avg)%
21.85
24.30
22.76
25.15
25.71
26.48
25.00
26.29
28.61
31.38
10.29
26.48
25.43
79
3.41
Payout ratio%
19.11
20.11
20.77
19.30
17.41
16.08
14.26
15.71
16.32
15.53
14.21
15.71
16.87
15
178.8
Shares (diluted)M
295.1
351.0
353.0
383.2
447.2
466.5
550.6
529.6
552.8
651.2
172.0
7.80%
8.26%
61
8.38
Buyback yield%
17.50
19.04
17.49
19.35
16.59
15.86
13.76
14.11
14.80
12.72
11.23
14.11
16.23
61
1.444
D/E ratiox
1.262
1.140
1.132
1.134
1.167
1.155
1.018
1.070
1.057
1.095
1.783
1.070
1.133
13
1.682
Enterprise value¥B
0.537
0.633
0.767
0.749
0.761
0.872
1.037
1.151
1.144
1.258
0.799
10.57%
10.27%
16
586.1
LT debt¥M
650.7
583.1
589.2
570.5
543.7
495.3
426.7
441.9
465.6
434.1
860.2
(4.40%)
(4.25%)
95
Revenue
¥1.630B
3.34%
1.00×
Cost of revenue
¥841.0M
3.70%
1.04×
Operating expenses
¥271.7M
3.20%
0.99×
Cash and investments
17.28%
Spread over hurdle
21.75%