1.435
Revenue¥B
3.162
3.238
3.217
3.276
3.267
3.319
3.270
3.347
3.385
3.360
1.552
0.56%
0.69%
38
29.10
Revenue growth%
28.29
29.07
27.45
25.21
26.98
24.04
23.19
23.51
23.80
21.24
29.00
23.51
24.62
89
3.23
Gross margin%
27.20
28.18
25.21
25.30
23.31
24.24
22.47
21.22
19.15
21.05
2.10
21.22
23.78
94
24.61
Operating margin%
18.75
20.23
20.73
19.65
21.22
23.39
24.80
27.29
27.83
30.55
5.71
27.29
22.31
76
18.45
Net margin%
5.26
4.20
6.72
4.05
1.91
4.27
4.58
3.39
0.46
0.40
6.27
3.39
4.12
68
25.25
P/E ratio (avg)x
21.28
22.19
25.55
27.70
27.04
31.97
32.83
36.73
38.33
38.97
14.80
36.73
29.84
48
26.87
EV/EBITx
28.41
27.51
29.28
28.23
26.86
26.99
24.91
26.22
23.97
23.72
7.598
24.91
26.92
61
16.49
FCF yield (avg)%
15.45
16.87
19.52
18.02
15.95
13.34
11.87
11.21
9.35
9.67
27.65
11.21
14.39
65
4.54
FCF margin%
12.66
14.99
15.31
18.07
17.41
18.11
20.96
23.01
22.90
24.31
11.51
22.90
18.09
64
0.269
FCF / Net incomex
1.154
1.187
1.099
1.235
1.340
1.279
1.326
1.394
1.286
1.265
1.427
1.286
1.272
94
28.38
ROIC%
16.49
18.46
19.39
19.76
21.48
24.02
22.97
25.77
24.15
21.46
22.92
24.02
21.47
43
26.98
Return on equity%
8.40
8.76
8.57
5.93
5.00
3.92
6.52
4.84
4.75
2.11
14.87
4.75
5.47
54
6.01
Return on assets%
3.31
1.67
3.27
5.74
7.25
7.32
4.65
6.01
6.43
3.96
2.80
6.01
5.20
74
9.43
EPS¥
5.74
6.64
6.32
6.06
6.04
6.03
6.67
7.36
7.84
8.89
10.07
8.03%
5.51%
—
4.04
EPS growth%
10.89
9.89
8.95
9.67
10.49
9.55
9.49
12.09
9.47
11.90
11.56
9.55
9.78
91
6.30
Bookvalue per sh¥
1.95
1.94
1.69
1.56
1.37
1.18
1.07
0.95
0.88
0.94
6.62
(7.21%)
(6.79%)
—
5.98
FCF per share¥
8.60
9.29
9.83
10.18
10.77
11.98
11.16
11.51
11.10
12.82
4.09
3.54%
5.29%
—
5.59
Dividend per sh¥
1.44
1.45
1.57
1.58
1.65
1.79
1.86
1.96
1.98
2.21
8.15
5.98%
4.14%
—
26.79
Div yield (avg)%
13.31
13.35
14.58
17.37
16.73
13.93
13.17
13.14
14.31
15.54
9.35
13.93
14.12
45
10.59
Payout ratio%
6.71
6.06
6.73
7.88
5.14
6.80
6.39
6.11
6.86
8.25
26.02
6.80
6.72
93
255.5
Shares (diluted)M
342.6
336.6
398.7
457.2
460.1
503.3
523.8
618.4
621.7
660.5
254.4
7.50%
6.93%
92
14.02
Buyback yield%
9.31
8.92
10.76
13.56
15.45
13.39
14.25
12.75
14.26
12.64
11.95
13.39
13.07
65
1.106
D/E ratiox
1.372
1.378
1.516
1.538
1.721
1.910
2.082
2.097
2.423
2.672
1.244
2.097
1.815
11
0.234
Enterprise value¥B
4.681
5.286
5.597
6.445
6.763
6.998
6.869
7.828
8.565
9.754
1.204
7.60%
7.82%
43
2.188
LT debt¥B
1.051
0.993
0.915
1.019
1.113
1.188
1.307
1.235
1.256
1.174
1.737
1.09%
0.72%
59
Revenue
¥3.360B
0.69%
1.00×
Cost of revenue
¥2.352B
0.69%
1.00×
Operating expenses
¥633.4M
1.06%
1.04×
Cash and investments
18.67%
Spread over hurdle
20.90%