1.493
Revenue¥B
2.159
2.288
2.383
2.479
2.563
2.699
2.890
3.119
3.252
3.462
1.558
6.20%
5.37%
74
11.89
Revenue growth%
32.40
34.38
32.11
34.89
36.64
36.21
38.54
39.58
42.29
39.78
25.18
39.58
36.42
32
14.55
Gross margin%
14.88
16.00
13.38
10.44
10.45
10.35
11.48
9.86
10.59
13.50
22.22
10.59
11.04
80
16.87
Operating margin%
18.17
21.15
21.33
22.21
20.22
19.72
19.52
21.29
20.94
18.06
10.80
19.72
20.58
75
15.41
Net margin%
21.49
22.54
23.89
23.45
22.06
23.56
26.40
27.05
25.47
25.32
4.98
25.47
23.72
33
22.31
P/E ratio (avg)x
14.74
15.64
15.29
15.37
15.62
17.64
19.62
20.71
22.59
24.79
26.28
20.71
16.64
22
37.97
EV/EBITx
21.98
22.86
24.28
22.78
26.02
27.20
28.06
31.09
35.05
33.47
25.41
31.09
26.61
58
14.28
FCF yield (avg)%
19.57
19.13
16.54
17.14
17.17
18.73
21.58
20.18
22.79
24.45
5.08
21.58
19.35
89
2.25
FCF margin%
31.72
34.68
36.49
35.86
37.81
39.27
41.76
39.44
40.31
37.92
22.11
39.44
37.87
88
0.160
FCF / Net incomex
1.133
1.106
1.073
0.930
0.859
0.886
0.928
0.912
0.857
0.900
0.253
0.900
0.920
34
23.81
ROIC%
26.13
28.68
27.37
30.17
32.09
31.07
28.62
29.09
26.46
27.50
18.76
28.62
28.65
13
18.41
Return on equity%
23.85
22.06
22.83
22.67
20.68
19.59
20.35
22.45
23.43
22.39
4.96
22.39
22.42
70
10.51
Return on assets%
13.56
15.76
13.81
16.37
14.26
15.30
16.49
15.52
16.53
15.71
21.30
15.71
15.61
88
2.45
EPS¥
3.98
4.30
4.24
4.11
4.03
4.27
5.03
5.68
6.73
7.42
2.63
13.02%
7.63%
—
4.89
EPS growth%
22.92
24.78
23.74
25.23
23.18
20.40
21.03
23.23
22.69
20.06
13.17
21.03
23.05
22
1.21
Bookvalue per sh¥
4.77
5.11
5.01
5.86
6.17
6.61
7.02
8.29
9.84
11.13
0.52
12.53%
10.22%
—
1.34
FCF per share¥
5.50
5.51
6.04
6.88
7.80
7.73
8.24
9.44
9.13
10.14
2.44
5.39%
7.06%
—
3.66
Dividend per sh¥
3.93
4.57
4.79
4.77
4.65
4.60
4.75
5.08
5.83
6.78
0.82
7.84%
6.35%
—
28.44
Div yield (avg)%
9.84
8.15
8.49
11.39
10.64
11.13
11.35
8.75
11.18
8.70
29.98
11.13
10.24
85
4.67
Payout ratio%
20.55
21.80
21.48
20.82
22.97
20.00
19.60
17.73
15.63
16.40
11.78
17.73
20.27
43
422.7
Shares (diluted)M
418.0
451.9
448.6
505.4
503.2
495.2
541.1
615.4
695.4
678.2
439.2
6.15%
5.15%
19
28.34
Buyback yield%
9.79
12.07
14.93
15.84
15.31
16.30
13.45
16.21
16.25
17.91
21.52
16.25
15.58
35
1.795
D/E ratiox
0.440
0.452
0.416
0.439
0.421
0.390
0.438
0.403
0.374
0.381
1.359
0.390
0.418
39
0.494
Enterprise value¥B
2.755
2.784
2.769
3.158
2.981
3.152
2.977
3.410
3.736
4.141
0.603
6.80%
3.40%
20
2.890
LT debt¥B
1.695
1.657
1.576
1.676
1.740
1.736
1.854
1.755
1.609
1.440
2.184
(3.71%)
(2.64%)
12
Revenue
¥3.462B
5.37%
1.00×
Cost of revenue
¥2.347B
5.41%
1.00×
Operating expenses
¥664.0M
5.76%
1.04×
Cash and investments
15.51%
Spread over hurdle
(1.65%)