0.556
Revenue¥B
1.154
1.217
1.278
1.311
1.401
1.496
1.555
1.607
1.695
1.803
0.575
5.17%
4.90%
15
10.64
Revenue growth%
1.59
0.40
0.40
0.49
0.40
0.40
2.88
4.78
6.84
8.50
25.83
4.78
1.04
80
5.67
Gross margin%
25.48
22.88
21.85
19.49
21.44
19.31
21.49
23.28
23.28
24.05
23.06
23.28
22.37
11
17.90
Operating margin%
23.85
22.48
21.60
20.04
22.67
24.92
25.21
25.55
25.30
25.32
21.46
25.30
24.39
19
5.59
Net margin%
8.02
8.13
10.85
9.71
7.73
9.04
9.99
7.74
4.79
4.23
27.05
7.74
8.08
13
34.52
P/E ratio (avg)x
30.36
28.24
26.34
29.18
28.26
28.15
25.93
29.26
28.20
26.34
24.08
28.15
28.22
26
25.68
EV/EBITx
8.646
7.962
7.773
7.104
6.063
5.312
4.895
4.527
4.879
5.009
13.39
4.895
5.687
84
19.93
FCF yield (avg)%
7.45
5.09
5.35
7.84
7.16
6.92
5.09
4.78
3.25
2.69
20.94
4.78
5.22
77
15.74
FCF margin%
31.25
31.33
32.53
31.94
31.99
33.36
32.12
31.43
30.00
32.82
11.33
32.12
31.96
40
0.329
FCF / Net incomex
0.558
0.550
0.578
0.539
0.515
0.524
0.594
0.564
0.593
0.577
1.558
0.577
0.561
72
20.76
ROIC%
17.05
15.83
14.65
16.26
13.72
16.62
18.32
20.18
20.49
22.79
10.07
20.18
16.83
13
15.91
Return on equity%
23.99
21.15
19.19
17.55
17.84
17.90
17.95
18.26
15.86
15.34
16.60
17.90
17.93
8
14.48
Return on assets%
0.40
0.40
1.90
0.40
0.65
0.40
0.40
0.40
2.02
3.03
5.46
0.40
0.40
85
1.40
EPS¥
1.68
1.86
1.90
2.07
2.14
2.24
2.30
2.16
2.27
2.33
1.55
1.72%
4.64%
—
7.58
EPS growth%
23.50
24.02
26.18
28.13
25.76
26.88
26.56
25.18
25.01
26.15
12.01
26.15
25.96
51
0.60
Bookvalue per sh¥
1.07
1.14
1.10
1.20
1.33
1.43
1.46
1.48
1.46
1.42
1.20
1.34%
2.75%
—
1.43
FCF per share¥
1.36
1.53
1.51
1.53
1.52
1.60
1.49
1.70
1.65
1.86
0.88
4.04%
2.98%
—
0.55
Dividend per sh¥
1.98
2.04
2.17
2.05
1.81
1.60
1.58
1.42
1.50
1.42
1.19
(4.78%)
(4.32%)
—
11.91
Div yield (avg)%
21.59
24.12
22.50
23.11
24.76
23.18
20.51
22.73
20.86
23.66
11.79
22.73
22.92
94
23.25
Payout ratio%
12.86
15.67
13.99
11.90
14.32
14.39
15.39
16.27
18.74
17.29
2.39
16.27
14.89
72
624.6
Shares (diluted)M
404.3
397.7
424.2
431.5
371.6
316.9
275.4
245.6
239.4
260.1
609.3
(6.89%)
(4.83%)
31
29.90
Buyback yield%
4.15
3.06
3.47
4.18
5.33
5.28
5.96
4.45
2.85
0.84
29.50
4.45
4.16
11
1.193
D/E ratiox
0.912
0.964
0.969
1.055
1.074
1.114
1.186
1.059
1.115
1.237
1.185
1.115
1.066
22
1,373
Enterprise value¥M
136.9
143.9
124.3
131.4
118.7
102.2
96.58
94.51
87.20
78.35
730.9
(7.97%)
(6.23%)
17
0.381
LT debt¥B
1.805
1.646
1.776
1.958
1.957
1.977
1.818
1.984
2.202
2.159
0.423
1.99%
2.59%
41
Revenue
¥1.803B
4.90%
1.00×
Cost of revenue
¥1.096B
5.21%
1.03×
Operating expenses
¥372.4M
4.76%
0.99×
Cash and investments
15.76%
Spread over hurdle
50.05%