0.732
Revenue¥B
1.131
1.192
1.229
1.299
1.364
1.448
1.523
1.623
1.720
1.801
0.774
5.71%
5.01%
43
11.31
Revenue growth%
5.71
6.78
8.39
5.55
5.04
2.79
2.24
4.41
6.47
6.82
20.05
4.41
5.63
59
25.60
Gross margin%
16.42
17.47
18.49
16.62
16.70
18.31
20.24
18.10
16.04
17.23
24.43
18.10
17.35
73
26.11
Operating margin%
23.20
21.47
24.04
23.36
23.94
21.83
24.41
23.95
24.14
21.41
16.79
23.95
23.65
65
7.72
Net margin%
23.85
21.61
23.01
20.32
17.87
19.85
19.63
19.67
18.11
16.19
15.01
19.63
19.76
10
8.466
P/E ratio (avg)x
18.75
18.78
17.42
15.33
16.51
15.46
14.28
15.29
13.75
13.66
12.44
14.28
15.39
24
20.25
EV/EBITx
5.997
5.398
5.427
5.125
4.567
4.466
4.811
4.919
4.905
4.987
18.44
4.905
4.953
32
19.52
FCF yield (avg)%
8.36
10.79
11.30
8.82
8.95
10.60
9.09
8.84
7.06
8.54
18.25
8.84
8.90
12
23.53
FCF margin%
13.54
13.91
13.06
14.80
14.17
11.64
10.76
10.01
10.44
8.58
19.77
10.44
12.35
62
0.512
FCF / Net incomex
1.469
1.472
1.545
1.533
1.519
1.661
1.774
1.996
2.245
2.338
1.054
1.996
1.603
42
22.39
ROIC%
31.21
31.44
29.22
28.57
29.60
32.41
31.48
29.65
32.11
33.32
12.94
32.11
31.33
13
12.79
Return on equity%
24.41
22.53
24.54
26.86
25.76
23.29
20.54
19.65
22.41
23.58
21.36
22.41
23.44
75
3.77
Return on assets%
6.33
5.41
4.63
4.99
6.76
4.65
2.03
2.50
4.11
6.82
14.88
4.11
4.82
57
1.48
EPS¥
2.09
1.94
2.18
2.07
2.08
2.26
2.09
2.12
2.10
2.40
1.55
2.90%
2.74%
—
10.50
EPS growth%
21.44
22.87
22.15
22.73
24.56
22.48
23.49
21.35
19.44
19.03
18.59
21.35
22.31
79
1.26
Bookvalue per sh¥
0.49
0.47
0.54
0.51
0.55
0.64
0.74
0.83
0.88
0.93
0.50
11.10%
8.00%
—
0.64
FCF per share¥
3.12
3.40
3.60
3.92
4.64
4.88
4.85
5.09
5.08
5.71
1.03
4.23%
8.04%
—
0.94
Dividend per sh¥
1.54
1.75
1.72
1.64
1.82
1.80
1.86
1.83
1.71
1.80
0.28
(0.14%)
2.05%
—
8.22
Div yield (avg)%
23.40
22.23
21.54
22.95
25.34
24.90
23.80
20.90
20.17
21.56
12.95
21.56
22.59
68
25.68
Payout ratio%
1.27
0.81
3.22
0.64
0.40
1.97
0.40
2.60
3.39
4.48
18.55
2.60
1.62
47
403.4
Shares (diluted)M
432.3
481.2
489.0
439.4
454.6
504.1
563.7
610.0
567.8
578.4
406.6
4.94%
3.87%
49
21.54
Buyback yield%
19.51
19.40
17.63
19.60
17.45
19.74
19.87
21.39
24.31
25.57
4.77
21.39
19.67
58
1.061
D/E ratiox
1.523
1.664
1.623
1.469
1.366
1.300
1.356
1.390
1.295
1.225
0.168
1.300
1.378
76
0.581
Enterprise value¥B
3.009
3.211
3.702
4.230
4.980
5.482
5.399
5.401
5.742
6.820
0.572
6.49%
8.66%
42
2.321
LT debt¥B
1.416
1.256
1.362
1.247
1.252
1.137
1.181
1.089
0.982
0.898
1.966
(6.44%)
(3.66%)
88
Revenue
¥1.801B
5.01%
1.00×
Cost of revenue
¥1.139B
5.05%
1.00×
Operating expenses
¥319.8M
4.61%
0.96×
Cash and investments
16.45%
Property and equipment
14.82%
Spread over hurdle
(0.37%)