1.400
Revenue¥B
0.968
0.989
1.035
1.078
1.106
1.160
1.221
1.240
1.298
1.358
1.534
4.20%
4.01%
40
29.76
Revenue growth%
5.37
3.18
5.53
5.16
6.63
5.31
7.58
6.13
3.91
2.49
13.42
5.31
5.34
68
16.18
Gross margin%
25.81
23.24
20.89
21.88
22.87
23.48
26.10
25.32
27.90
26.12
27.57
26.10
24.40
46
12.15
Operating margin%
25.04
27.16
26.55
24.33
21.83
22.02
19.54
22.27
24.90
26.44
21.28
22.27
24.61
56
27.78
Net margin%
30.68
30.52
30.69
30.35
27.77
28.87
27.56
30.52
29.42
30.73
12.46
29.42
30.43
42
35.06
P/E ratio (avg)x
20.00
21.04
19.95
19.06
18.52
19.86
22.21
21.02
23.00
24.64
28.08
22.21
20.51
47
11.11
EV/EBITx
7.311
7.966
7.373
7.616
6.862
7.029
6.913
7.209
6.869
6.252
34.61
6.913
7.119
7
15.97
FCF yield (avg)%
18.87
21.71
22.05
19.64
16.66
19.48
17.97
17.86
18.42
18.15
23.77
18.15
18.64
7
14.68
FCF margin%
8.46
6.30
5.41
6.66
5.25
2.90
0.77
0.40
0.40
1.82
12.05
0.77
4.07
92
1.360
FCF / Net incomex
0.701
0.755
0.801
0.933
1.057
1.073
1.187
1.141
1.299
1.481
0.625
1.187
1.065
87
26.35
ROIC%
27.99
25.87
27.95
26.98
29.50
31.61
30.99
29.01
28.40
29.12
17.69
29.12
28.70
40
29.16
Return on equity%
16.53
18.86
21.13
24.01
26.85
29.68
29.10
27.12
26.14
28.71
13.91
28.71
26.49
64
29.15
Return on assets%
18.18
20.08
17.26
19.67
17.59
16.56
17.40
18.49
17.71
18.12
7.26
17.71
17.91
70
1.48
EPS¥
0.44
0.43
0.41
0.45
0.50
0.56
0.50
0.51
0.51
0.51
1.54
0.13%
2.42%
—
3.58
EPS growth%
19.48
19.48
19.83
18.52
18.57
17.09
14.94
15.12
16.01
14.81
21.11
15.12
17.81
31
0.71
Bookvalue per sh¥
0.79
0.87
0.90
0.91
0.88
0.87
0.90
0.99
1.03
1.05
0.47
3.48%
3.65%
—
0.64
FCF per share¥
2.49
2.87
3.32
3.25
3.28
3.35
3.75
3.98
4.30
4.21
1.31
5.11%
5.85%
—
1.28
Dividend per sh¥
1.49
1.47
1.34
1.18
1.24
1.28
1.38
1.23
1.28
1.19
0.97
(0.80%)
(2.48%)
—
19.49
Div yield (avg)%
24.23
23.01
25.63
23.76
26.60
23.78
26.58
26.96
24.49
24.16
25.19
24.49
24.36
54
21.52
Payout ratio%
24.68
23.01
24.44
26.75
27.08
24.27
24.02
23.31
25.08
27.38
20.39
24.27
24.56
70
543.5
Shares (diluted)M
354.8
358.9
352.0
364.9
337.1
358.1
313.8
304.3
292.2
306.6
532.3
(1.88%)
(1.82%)
69
8.76
Buyback yield%
12.08
10.47
12.72
14.10
12.25
13.14
13.91
11.94
8.98
7.46
26.72
11.94
12.17
18
0.700
D/E ratiox
1.445
1.575
1.375
1.302
1.356
1.269
1.376
1.240
1.096
1.104
0.625
1.240
1.329
25
656.6
Enterprise value¥M
790.4
826.7
820.6
784.5
789.4
819.8
744.3
673.9
709.6
678.6
241.0
(2.98%)
(2.00%)
18
0.290
LT debt¥B
0.737
0.840
0.996
0.982
0.989
0.971
0.928
1.008
1.177
1.213
0.986
4.16%
5.76%
91
Revenue
¥1.358B
4.01%
1.00×
Cost of revenue
¥950.7M
4.01%
1.00×
Operating expenses
¥186.9M
4.80%
1.08×
Cash and investments
18.25%
Spread over hurdle
(4.29%)