1.039
Revenue¥B
1.750
1.765
1.796
1.845
1.872
1.883
1.892
1.902
1.921
1.917
1.162
0.48%
0.85%
71
12.95
Revenue growth%
21.45
19.04
19.16
16.22
13.33
11.75
10.53
12.77
11.11
9.47
6.58
11.11
13.05
9
19.49
Gross margin%
23.23
24.04
26.20
25.67
24.84
23.94
21.14
21.59
23.81
21.83
13.88
21.83
23.88
66
6.24
Operating margin%
30.15
31.59
30.51
32.29
31.17
32.06
31.10
31.53
29.41
32.36
27.39
31.53
31.35
67
16.84
Net margin%
10.97
9.96
8.44
9.24
8.35
8.36
10.69
8.66
10.05
7.97
17.42
8.66
8.95
90
11.34
P/E ratio (avg)x
19.17
20.03
20.55
20.65
22.10
19.34
20.69
19.93
17.40
15.07
15.55
19.34
19.98
52
30.96
EV/EBITx
27.61
25.74
25.93
23.57
25.39
22.33
23.45
20.31
20.43
18.45
21.61
20.43
23.51
14
12.40
FCF yield (avg)%
9.99
11.06
8.55
11.32
11.44
13.14
14.02
12.53
12.18
14.40
15.03
13.14
11.81
15
15.84
FCF margin%
16.85
16.56
16.11
13.64
14.26
12.28
13.04
10.06
12.56
9.79
27.20
12.28
13.34
92
0.932
FCF / Net incomex
1.427
1.522
1.454
1.554
1.413
1.300
1.156
1.062
1.112
1.134
0.283
1.134
1.356
48
25.99
ROIC%
26.65
27.62
25.76
25.96
24.57
24.63
25.17
26.15
24.89
23.05
21.50
24.89
25.47
65
28.93
Return on equity%
10.41
12.98
10.42
7.83
7.89
7.52
5.40
7.38
6.50
8.39
6.32
7.38
7.86
64
24.03
Return on assets%
9.78
8.90
10.21
9.70
11.35
13.60
13.40
15.39
15.68
15.62
5.78
15.39
12.37
37
1.46
EPS¥
1.83
1.91
1.75
1.88
1.90
2.13
2.18
2.07
2.09
1.91
1.63
0.13%
0.14%
—
22.24
EPS growth%
27.17
27.65
24.80
25.67
28.37
30.39
31.21
32.99
32.78
32.45
2.74
32.45
29.38
24
3.09
Bookvalue per sh¥
2.75
2.58
2.48
2.52
2.60
2.29
2.25
1.97
2.03
1.99
1.84
(5.24%)
(4.36%)
—
1.82
FCF per share¥
1.22
1.38
1.43
1.64
1.82
1.80
1.76
1.72
1.59
1.68
2.37
(1.53%)
2.88%
—
1.40
Dividend per sh¥
0.57
0.61
0.59
0.55
0.48
0.45
0.49
0.52
0.54
0.56
3.35
3.29%
0.47%
—
18.84
Div yield (avg)%
24.75
27.38
25.89
25.47
24.15
25.37
25.33
25.36
26.70
28.08
21.17
25.37
25.42
54
24.39
Payout ratio%
6.99
7.82
9.58
9.44
7.24
10.15
10.77
9.21
8.84
9.11
19.49
9.21
9.16
12
218.1
Shares (diluted)M
227.3
231.9
255.5
288.0
267.5
260.8
245.4
230.1
224.1
243.0
219.4
(1.90%)
0.59%
34
22.80
Buyback yield%
11.54
8.81
11.48
11.93
11.72
8.77
7.60
6.36
8.77
10.25
11.09
8.77
9.53
72
1.006
D/E ratiox
1.197
1.107
1.070
0.983
0.967
0.966
0.904
0.988
0.951
1.053
0.651
0.966
0.985
81
1.057
Enterprise value¥B
2.505
2.761
3.098
3.165
3.606
3.264
3.551
3.308
3.027
2.890
0.987
(4.33%)
2.29%
40
1.040
LT debt¥B
2.183
2.323
2.437
2.947
3.474
3.604
4.282
4.243
4.494
5.255
0.211
8.63%
10.30%
52
Revenue
¥1.917B
0.85%
1.00×
Cost of revenue
¥1.274B
0.72%
0.99×
Operating expenses
¥403.8M
1.43%
1.06×
Cash and investments
18.07%
Spread over hurdle
(2.86%)