3.832
Revenue¥B
3.333
3.410
3.452
3.487
3.501
3.599
3.675
3.762
3.869
4.021
4.017
2.81%
2.32%
94
13.51
Revenue growth%
4.64
4.81
5.57
4.39
6.13
5.70
6.91
5.99
3.14
4.92
4.28
5.70
5.24
76
21.82
Gross margin%
8.86
7.72
9.47
6.55
5.48
8.39
5.99
8.34
11.34
10.51
20.93
8.39
8.37
16
7.18
Operating margin%
14.36
14.10
13.13
12.40
10.11
8.06
8.46
9.04
12.00
13.12
15.96
9.04
12.20
71
4.99
Net margin%
21.79
18.97
16.19
13.34
11.15
11.28
11.28
11.14
13.47
11.08
27.10
11.28
12.31
91
37.43
P/E ratio (avg)x
27.18
31.47
36.46
38.36
44.29
50.02
49.19
54.64
61.02
70.43
19.16
54.64
46.74
6
36.28
EV/EBITx
23.62
25.74
25.45
24.22
23.74
24.67
22.50
24.72
25.30
22.64
33.40
24.67
24.45
93
7.39
FCF yield (avg)%
20.49
21.13
21.29
21.84
23.38
21.55
24.06
23.67
25.95
26.28
13.06
24.06
22.61
87
20.06
FCF margin%
25.34
23.06
21.15
21.03
19.50
18.21
20.16
19.63
17.31
15.22
4.59
18.21
19.90
11
0.373
FCF / Net incomex
1.281
1.397
1.342
1.507
1.467
1.740
1.704
1.838
2.140
2.036
0.675
1.838
1.605
11
16.68
ROIC%
8.05
7.83
6.35
8.80
5.90
7.07
5.90
8.64
8.39
10.48
5.05
8.39
7.94
65
28.57
Return on equity%
16.27
16.98
17.77
19.99
17.66
15.92
16.54
15.24
16.34
16.48
20.15
16.34
16.51
11
15.80
Return on assets%
32.00
34.12
34.30
34.74
35.66
34.87
33.13
31.45
31.23
33.52
2.03
33.13
33.82
35
1.25
EPS¥
1.26
1.09
1.11
1.12
1.22
1.23
1.33
1.17
1.26
1.26
1.33
0.57%
0.73%
—
18.19
EPS growth%
34.03
31.12
30.68
33.52
34.21
34.43
34.01
34.91
37.25
36.80
9.95
34.91
34.12
11
0.68
Bookvalue per sh¥
1.39
1.47
1.49
1.74
2.11
2.39
2.61
3.09
3.10
3.49
1.22
10.65%
11.60%
—
0.47
FCF per share¥
1.16
1.03
1.04
1.04
1.05
0.94
1.03
1.01
0.95
0.88
1.34
(3.53%)
(3.60%)
—
1.25
Dividend per sh¥
1.71
1.68
1.77
1.83
2.14
2.54
2.72
2.80
3.19
3.63
0.97
11.12%
7.98%
—
15.90
Div yield (avg)%
27.34
25.44
23.11
22.47
22.38
19.67
21.13
21.18
19.68
21.68
12.64
21.13
22.03
93
11.29
Payout ratio%
9.97
11.52
10.07
7.76
6.91
8.33
10.24
9.47
8.48
9.76
17.65
9.47
9.62
41
1.015
Shares (diluted)B
1.283
1.255
1.249
1.347
1.488
1.599
1.808
1.904
1.871
2.050
1.021
6.62%
3.95%
11
25.47
Buyback yield%
3.39
3.60
1.41
1.68
2.98
4.95
6.81
7.70
5.60
4.19
9.67
5.60
3.90
82
0.707
D/E ratiox
0.442
0.477
0.452
0.438
0.416
0.433
0.393
0.387
0.338
0.337
1.209
0.387
0.425
41
3.568
Enterprise value¥B
3.892
3.539
3.579
3.836
4.067
3.658
4.090
3.715
3.983
4.223
1.064
0.75%
1.77%
55
1.258
LT debt¥B
2.372
2.634
2.408
2.596
2.448
2.249
2.132
1.884
1.683
1.782
4.103
(6.16%)
(3.28%)
22
Revenue
¥4.021B
2.32%
1.00×
Cost of revenue
¥2.524B
2.29%
1.00×
Operating expenses
¥732.8M
2.45%
1.01×
Cash and investments
13.84%
Spread over hurdle
19.81%