0.251
Revenue¥B
4.901
5.058
5.113
5.358
5.524
5.616
5.836
6.068
6.342
6.528
0.259
3.40%
2.95%
95
3.10
Revenue growth%
24.58
24.68
24.82
24.90
25.63
28.59
28.79
26.31
27.65
25.27
24.44
27.65
25.45
51
9.00
Gross margin%
25.89
24.52
24.55
22.02
21.11
22.47
21.45
20.14
21.38
18.95
15.45
21.38
21.73
52
5.01
Operating margin%
33.79
30.82
29.90
31.08
32.69
30.46
28.16
25.57
26.11
28.66
8.63
28.16
30.18
90
13.30
Net margin%
12.35
10.73
11.90
10.63
7.72
7.06
7.55
6.08
8.26
9.24
3.29
7.55
8.75
35
17.68
P/E ratio (avg)x
37.13
38.02
43.56
46.65
51.81
53.92
55.54
57.20
63.26
64.52
32.58
57.20
52.86
15
30.64
EV/EBITx
22.59
24.26
27.31
30.52
29.56
29.75
30.15
32.15
29.82
32.88
14.68
30.15
29.79
59
15.36
FCF yield (avg)%
15.07
15.89
17.77
18.97
17.21
19.56
21.70
21.17
20.33
23.26
26.25
21.17
19.27
16
5.38
FCF margin%
16.45
18.99
19.97
21.81
19.28
21.27
24.02
25.79
25.36
22.43
27.72
24.02
21.54
19
1.154
FCF / Net incomex
0.563
0.622
0.567
0.634
0.632
0.646
0.615
0.585
0.587
0.603
1.340
0.603
0.609
35
9.45
ROIC%
28.90
28.40
26.63
26.33
25.94
28.12
30.09
30.05
32.06
31.11
6.57
30.09
28.65
54
9.99
Return on equity%
11.68
10.16
12.57
10.92
10.91
13.66
11.35
9.40
6.65
8.89
2.98
9.40
10.92
28
5.68
Return on assets%
6.71
8.45
5.86
5.18
4.32
1.90
4.89
5.50
7.55
8.03
17.29
5.50
5.68
94
1.71
EPS¥
2.27
2.42
2.41
2.37
2.75
2.69
2.93
3.04
3.36
3.90
1.79
7.23%
6.98%
—
21.47
EPS growth%
14.23
16.51
16.24
15.56
16.86
18.32
19.76
19.82
17.68
15.83
6.53
18.32
16.68
38
1.57
Bookvalue per sh¥
0.68
0.73
0.73
0.68
0.57
0.55
0.48
0.43
0.39
0.42
1.07
(6.09%)
(6.20%)
—
1.57
FCF per share¥
1.54
1.77
1.71
1.73
1.68
1.73
1.70
1.88
2.02
2.35
2.23
6.96%
4.00%
—
1.74
Dividend per sh¥
1.69
1.64
1.82
1.81
1.99
2.08
2.05
2.31
2.49
2.84
0.96
7.36%
4.61%
—
8.44
Div yield (avg)%
23.26
24.47
26.14
24.45
25.09
23.08
22.38
19.79
21.15
22.54
25.29
22.38
23.17
24
26.70
Payout ratio%
23.79
24.50
26.19
24.30
25.29
25.70
23.76
25.96
25.95
24.05
12.71
25.70
24.89
66
416.0
Shares (diluted)M
464.2
451.0
463.3
545.4
577.8
581.5
571.3
584.4
572.6
644.7
414.0
2.21%
3.55%
24
8.78
Buyback yield%
19.45
18.11
15.50
16.65
17.78
19.68
19.56
17.45
17.69
16.32
10.52
17.69
17.74
13
0.679
D/E ratiox
0.869
0.981
0.953
0.986
1.011
1.078
1.194
1.341
1.268
1.272
1.492
1.268
1.045
58
4.882
Enterprise value¥B
7.648
8.842
8.734
10.15
11.54
11.04
11.91
12.74
14.00
15.50
1.954
6.08%
8.66%
67
0.545
LT debt¥B
3.833
3.409
3.776
4.004
3.885
3.587
3.535
3.423
3.616
3.925
0.597
0.21%
1.34%
67
Revenue
¥6.528B
2.95%
1.00×
Cost of revenue
¥3.589B
3.09%
1.01×
Operating expenses
¥1.533B
2.44%
0.95×
Cash and investments
16.04%
Spread over hurdle
25.37%