1.898
Revenue¥B
1.986
2.081
2.155
2.300
2.358
2.442
2.539
2.628
2.718
2.784
1.951
3.37%
3.69%
55
8.63
Revenue growth%
19.10
16.55
13.65
11.38
13.57
11.72
9.13
7.55
9.11
8.67
6.59
9.11
11.55
57
23.79
Gross margin%
11.99
14.86
13.91
16.55
14.94
14.28
16.69
17.70
17.13
16.72
10.38
16.72
15.75
25
9.11
Operating margin%
18.04
18.59
16.45
18.57
18.81
16.68
19.38
18.34
17.86
18.58
24.79
18.34
18.45
51
25.03
Net margin%
29.79
32.08
31.21
28.66
29.58
27.13
25.89
24.08
23.66
21.20
26.27
24.08
27.89
68
11.25
P/E ratio (avg)x
19.66
17.04
16.52
15.14
15.69
15.16
13.91
15.21
14.54
13.84
31.88
14.54
15.18
92
10.33
EV/EBITx
11.31
12.05
11.11
10.35
10.93
10.77
9.937
8.803
8.345
7.406
28.69
8.803
10.56
24
16.79
FCF yield (avg)%
8.83
8.13
9.36
10.20
12.74
13.95
11.65
10.06
8.29
9.92
16.54
10.06
9.99
64
29.14
FCF margin%
21.25
19.87
18.69
16.49
16.62
14.28
13.21
15.28
17.84
17.49
24.73
15.28
17.06
41
1.098
FCF / Net incomex
0.447
0.446
0.426
0.476
0.485
0.501
0.544
0.566
0.562
0.625
0.772
0.562
0.493
55
12.72
ROIC%
15.83
14.51
17.19
14.24
13.86
14.19
14.01
12.64
12.48
12.19
3.78
12.64
14.10
93
10.65
Return on equity%
21.77
22.20
20.23
19.20
18.65
19.41
18.37
15.52
13.25
11.71
22.65
15.52
18.93
21
24.87
Return on assets%
18.70
15.96
17.80
20.59
18.07
19.62
17.72
19.80
20.81
23.09
26.55
19.80
19.16
13
7.17
EPS¥
10.73
11.15
12.34
13.40
13.96
14.91
16.64
17.82
20.43
23.67
7.60
11.13%
9.60%
—
21.49
EPS growth%
16.32
18.22
16.66
15.57
17.90
20.79
19.47
20.58
21.14
18.38
18.84
20.58
18.30
53
11.26
Bookvalue per sh¥
16.18
17.65
19.27
22.50
21.65
22.45
22.77
25.36
28.77
29.97
12.22
6.72%
7.61%
—
16.63
FCF per share¥
7.04
6.78
6.30
5.89
5.64
5.77
6.11
5.76
6.30
6.03
15.97
1.32%
(0.25%)
—
8.94
Dividend per sh¥
13.06
13.46
14.58
14.84
14.57
13.19
13.41
14.52
13.55
15.20
9.91
0.85%
1.30%
—
28.28
Div yield (avg)%
17.37
15.72
14.38
14.22
12.62
11.46
12.81
13.78
10.96
13.57
11.24
12.81
13.67
41
14.49
Payout ratio%
29.65
29.49
28.83
30.18
28.88
31.73
33.69
32.59
33.13
33.28
23.07
33.13
30.96
49
156.9
Shares (diluted)M
171.6
161.7
170.6
164.1
184.7
188.8
196.5
201.3
221.2
212.3
150.8
2.83%
2.48%
18
27.68
Buyback yield%
25.34
26.88
29.61
29.80
27.97
27.04
29.13
31.73
33.31
30.87
26.57
30.87
29.37
49
0.425
D/E ratiox
1.713
1.632
1.569
1.702
1.618
1.581
1.690
1.829
1.883
1.817
0.177
1.817
1.696
7
3.388
Enterprise value¥B
0.397
0.402
0.437
0.478
0.468
0.447
0.461
0.482
0.509
0.489
2.545
0.86%
1.58%
89
0.350
LT debt¥B
0.800
0.886
0.939
0.964
0.917
0.909
0.913
1.017
0.925
0.981
0.619
1.36%
1.82%
80
Revenue
¥2.784B
3.69%
1.00×
Cost of revenue
¥1.763B
3.35%
0.97×
Operating expenses
¥654.4M
3.85%
1.02×
Cash and investments
16.16%
Spread over hurdle
(2.99%)