0.801
Revenue¥B
1.146
1.203
1.306
1.383
1.451
1.553
1.674
1.812
1.956
0.842
0.839
7.17%
6.66%
60
10.40
Revenue growth%
10.12
12.80
12.45
11.37
13.39
11.98
13.83
14.10
11.90
17.32
22.24
13.39
12.22
19
12.05
Gross margin%
11.14
12.28
10.03
9.42
7.18
6.83
8.95
11.74
13.48
27.22
24.82
8.95
10.09
88
4.92
Operating margin%
18.13
16.87
17.78
17.44
17.36
19.79
17.07
16.87
14.86
15.30
21.90
17.07
17.40
64
11.72
Net margin%
23.63
24.92
22.47
21.65
21.59
21.19
22.06
19.29
16.50
12.91
2.62
21.19
21.86
72
13.69
P/E ratio (avg)x
41.84
39.49
41.14
43.46
43.93
48.81
46.43
45.28
43.56
20.98
32.22
45.28
43.51
15
9.952
EV/EBITx
17.01
17.72
18.32
20.85
23.71
24.60
24.44
27.56
28.69
9.391
30.41
24.60
22.28
36
25.30
FCF yield (avg)%
3.37
2.64
3.13
5.86
4.26
1.80
0.40
2.50
5.10
28.82
9.22
2.50
3.25
54
5.79
FCF margin%
12.59
15.41
17.50
17.22
15.15
16.84
17.10
19.40
17.75
8.96
11.56
17.10
16.97
94
1.143
FCF / Net incomex
2.748
2.649
3.079
3.478
3.669
4.346
4.302
4.376
5.113
1.152
1.659
4.346
3.573
63
8.69
ROIC%
25.27
24.19
22.77
21.58
23.40
21.21
22.23
19.62
17.96
8.87
7.92
21.21
22.50
83
17.78
Return on equity%
15.80
15.18
12.87
15.64
14.65
11.99
10.57
13.29
13.73
25.90
9.96
13.29
13.73
58
22.41
Return on assets%
2.60
3.54
5.28
4.85
6.59
8.25
6.45
6.55
6.68
29.57
13.15
6.59
5.99
37
3.15
EPS¥
3.75
3.32
3.16
3.43
3.02
2.73
2.64
2.84
2.73
3.50
3.57
(4.43%)
(2.77%)
—
29.49
EPS growth%
10.62
12.35
12.37
10.62
9.39
12.31
10.86
10.12
7.56
15.72
18.90
10.12
10.62
65
4.39
Bookvalue per sh¥
12.67
13.74
14.34
15.97
17.04
16.28
15.86
16.06
17.37
5.41
1.84
1.69%
5.89%
—
3.90
FCF per share¥
6.63
5.81
5.14
5.22
4.93
5.22
4.65
4.20
4.68
6.30
5.19
(2.17%)
(5.29%)
—
1.87
Dividend per sh¥
3.96
3.60
4.01
4.17
4.05
4.30
4.31
4.56
5.12
4.13
2.75
4.21%
1.92%
—
10.94
Div yield (avg)%
8.17
8.73
8.96
10.68
8.43
7.02
8.81
10.02
10.08
2.82
26.47
8.81
8.77
46
21.78
Payout ratio%
9.02
9.03
7.23
6.33
5.35
6.70
5.73
3.40
1.25
26.18
8.22
5.35
6.51
82
121.5
Shares (diluted)M
135.5
146.8
150.5
163.1
158.9
149.7
152.1
160.7
167.2
117.0
119.1
0.50%
2.82%
86
27.84
Buyback yield%
14.88
17.74
20.35
23.26
24.66
24.17
23.60
23.10
20.43
11.10
22.44
23.60
21.77
52
1.513
D/E ratiox
0.498
0.495
0.442
0.460
0.401
0.377
0.371
0.376
0.407
1.773
1.747
0.377
0.425
37
2.224
Enterprise value¥B
2.821
3.205
3.524
4.066
4.557
4.413
4.612
4.595
4.497
1.893
1.505
2.04%
7.86%
73
1.191
LT debt¥B
1.669
1.597
1.554
1.357
1.331
1.244
1.242
1.308
1.314
1.783
1.639
(0.63%)
(1.63%)
78
Revenue
¥1.956B
6.66%
1.00×
Cost of revenue
¥1.369B
6.68%
1.00×
Operating expenses
¥308.7M
6.47%
0.98×
Cash and investments
17.18%
Spread over hurdle
(1.41%)