1.382
Revenue¥B
1.090
1.128
1.173
1.214
1.270
1.321
1.365
1.386
1.422
1.446
1.517
2.62%
3.11%
11
18.91
Revenue growth%
18.47
15.95
13.02
15.93
14.74
14.35
15.05
14.58
17.03
15.67
2.05
15.05
15.36
21
11.03
Gross margin%
17.81
16.47
17.36
15.32
13.59
16.23
17.79
20.06
20.58
19.76
10.61
19.76
17.58
90
20.37
Operating margin%
24.81
25.74
23.12
20.32
20.91
18.38
16.72
17.99
18.15
20.63
19.12
18.15
20.47
31
12.68
Net margin%
21.33
20.29
19.82
20.54
20.65
19.99
17.26
17.51
15.19
15.28
20.77
17.26
19.90
28
24.01
P/E ratio (avg)x
14.56
14.15
16.85
16.80
19.62
22.98
24.79
25.55
26.81
29.39
20.39
25.55
21.30
18
6.178
EV/EBITx
45.24
43.84
45.80
50.28
57.61
54.57
62.20
66.01
71.14
76.14
32.17
66.01
56.09
78
8.08
FCF yield (avg)%
28.96
28.39
27.93
25.56
26.58
27.98
28.08
28.04
25.09
26.70
4.78
27.98
27.96
19
18.09
FCF margin%
27.14
24.82
26.29
27.32
27.45
25.24
23.12
21.15
18.55
16.29
21.36
21.15
25.03
18
0.143
FCF / Net incomex
0.950
1.032
0.979
1.064
1.136
1.282
1.239
1.235
1.125
1.207
0.284
1.235
1.131
67
18.86
ROIC%
21.19
23.11
21.17
21.76
20.10
17.45
19.52
20.46
18.26
16.52
6.14
18.26
20.28
33
8.39
Return on equity%
24.72
23.80
26.78
26.52
27.47
26.82
27.57
26.90
24.93
26.52
12.30
26.82
26.65
23
7.16
Return on assets%
24.07
23.47
25.05
22.66
24.91
27.81
27.37
29.77
28.10
25.44
29.35
27.81
25.25
30
0.59
EPS¥
1.25
1.26
1.27
1.22
1.29
1.44
1.53
1.40
1.30
1.39
0.62
1.45%
1.85%
—
26.50
EPS growth%
15.47
14.16
12.91
14.92
14.30
15.54
14.37
12.58
15.52
15.88
25.66
15.52
14.65
87
1.20
Bookvalue per sh¥
2.19
2.35
2.21
2.06
1.92
1.78
1.58
1.64
1.72
1.63
2.26
(3.26%)
(2.19%)
—
2.25
FCF per share¥
1.82
1.80
1.82
1.89
1.90
2.00
2.11
2.13
2.27
2.21
0.87
3.01%
2.68%
—
1.19
Dividend per sh¥
1.90
2.10
2.34
2.63
3.02
3.06
2.82
2.75
2.99
3.33
0.89
1.93%
5.91%
—
24.26
Div yield (avg)%
17.95
18.56
20.89
19.52
18.79
19.67
16.97
19.63
18.76
17.97
3.34
18.76
18.77
18
8.25
Payout ratio%
28.54
26.15
25.42
27.48
27.16
28.76
31.36
29.86
31.93
30.35
19.80
30.35
28.65
40
504.1
Shares (diluted)M
516.6
559.6
579.0
544.2
585.2
645.3
682.1
648.3
678.7
735.1
517.5
4.67%
2.62%
20
29.56
Buyback yield%
4.03
5.87
4.32
4.63
3.60
0.98
0.40
0.40
0.44
2.81
26.61
0.44
3.20
80
1.153
D/E ratiox
0.229
0.232
0.234
0.216
0.221
0.231
0.208
0.187
0.186
0.171
0.710
0.187
0.218
27
0.811
Enterprise value¥B
1.221
1.203
1.126
1.178
1.149
1.147
1.102
1.200
1.243
1.299
1.277
2.49%
(0.39%)
39
0.602
LT debt¥B
0.250
0.296
0.292
0.318
0.319
0.365
0.353
0.383
0.437
0.462
1.427
7.69%
6.97%
8
Revenue
¥1.446B
3.11%
1.00×
Cost of revenue
¥630.4M
3.60%
1.05×
Operating expenses
¥358.7M
2.98%
0.99×
Cash and investments
18.52%
Spread over hurdle
19.10%