1.668
Revenue¥B
2.206
2.325
2.426
2.583
2.687
2.903
3.047
3.193
3.460
3.591
1.706
5.98%
5.36%
90
21.65
Revenue growth%
14.58
14.16
12.42
10.68
11.85
11.52
13.89
15.53
13.66
14.91
21.85
13.89
13.77
87
21.24
Gross margin%
27.72
25.87
27.86
26.52
28.90
29.86
29.17
31.94
33.48
35.35
15.42
31.94
29.03
23
14.20
Operating margin%
10.02
11.22
11.84
14.74
12.27
10.45
8.05
10.72
13.67
14.57
4.10
10.72
11.53
81
12.06
Net margin%
16.06
14.68
13.20
15.09
17.68
14.89
16.28
16.27
14.99
12.13
25.59
14.99
15.04
35
20.40
P/E ratio (avg)x
24.76
26.12
30.07
28.13
27.61
28.12
28.81
29.77
29.50
33.89
16.06
29.50
28.47
83
7.248
EV/EBITx
23.43
25.12
25.82
26.44
25.03
22.62
20.40
21.19
19.16
17.67
19.45
20.40
23.02
63
28.59
FCF yield (avg)%
13.44
13.49
13.94
16.93
19.11
21.81
21.36
21.84
22.25
20.00
6.99
21.81
19.56
92
11.89
FCF margin%
17.59
15.90
13.94
15.17
15.47
13.02
15.96
15.91
16.59
14.61
20.41
15.91
15.68
70
0.323
FCF / Net incomex
1.655
1.624
1.778
1.845
2.096
2.085
2.252
2.211
2.053
2.350
0.152
2.211
2.069
23
24.40
ROIC%
24.85
25.80
25.78
27.81
28.39
30.68
30.72
33.70
34.80
32.12
14.45
32.12
29.53
20
16.01
Return on equity%
23.91
22.76
23.60
25.82
25.00
26.50
23.54
25.11
25.87
26.50
20.13
25.87
25.06
9
2.36
Return on assets%
8.54
11.38
11.36
9.14
7.98
8.97
11.51
14.44
11.95
14.33
17.44
11.95
11.37
56
1.37
EPS¥
1.87
1.89
2.18
2.33
2.76
2.65
3.10
2.97
3.26
3.49
1.42
4.81%
7.46%
—
15.61
EPS growth%
34.03
34.38
37.14
39.79
40.01
42.52
41.97
41.26
43.83
44.03
2.80
42.52
40.64
84
1.81
Bookvalue per sh¥
0.29
0.31
0.31
0.29
0.28
0.30
0.27
0.30
0.32
0.31
1.44
2.31%
1.17%
—
1.33
FCF per share¥
1.41
1.34
1.48
1.56
1.61
1.81
1.90
1.97
1.92
2.07
1.35
5.22%
3.33%
—
0.54
Dividend per sh¥
1.56
1.37
1.34
1.23
1.23
1.08
1.18
1.05
0.96
0.96
0.82
(4.80%)
(4.41%)
—
3.24
Div yield (avg)%
11.78
10.37
8.98
11.89
11.26
12.62
10.52
11.12
9.45
7.35
4.01
10.52
10.82
72
11.70
Payout ratio%
1.49
1.29
3.83
6.67
7.70
7.61
7.59
6.24
8.33
7.39
27.29
7.59
7.03
13
0.433
Shares (diluted)B
0.909
0.929
1.016
1.205
1.413
1.567
1.517
1.604
1.925
1.912
0.439
6.24%
9.21%
28
3.35
Buyback yield%
25.28
28.10
29.88
28.32
29.15
30.01
30.14
27.95
28.76
30.23
11.32
30.01
28.96
8
1.794
D/E ratiox
1.036
0.963
0.979
0.856
0.902
0.779
0.732
0.676
0.580
0.539
1.135
0.676
0.818
13
1.467
Enterprise value¥B
1.856
1.876
1.896
1.928
2.141
2.186
2.341
2.292
2.360
2.827
2.765
5.71%
5.04%
43
0.469
LT debt¥B
0.838
0.805
0.749
0.674
0.601
0.633
0.640
0.634
0.624
0.539
2.539
(2.15%)
(5.64%)
54
Revenue
¥3.591B
5.36%
1.00×
Cost of revenue
¥1.765B
5.11%
0.98×
Operating expenses
¥752.6M
5.39%
1.00×
Cash and investments
14.00%
Spread over hurdle
23.01%