1.993
Revenue¥B
1.086
1.151
1.240
1.350
1.450
1.576
1.694
1.801
1.917
2.092
2.101
7.60%
7.46%
64
9.58
Revenue growth%
2.16
0.40
0.76
3.15
6.00
6.82
7.62
10.16
12.25
11.10
28.96
10.16
6.41
69
23.21
Gross margin%
15.55
14.89
12.88
13.04
14.44
11.53
12.42
14.12
15.03
13.32
28.55
13.32
13.72
48
12.75
Operating margin%
17.78
19.75
17.62
18.67
17.58
17.72
20.49
17.86
18.69
17.29
22.63
17.86
17.82
66
13.61
Net margin%
1.20
1.07
3.13
4.43
6.48
8.76
10.35
7.38
8.88
9.88
13.40
8.88
6.93
77
6.924
P/E ratio (avg)x
34.63
38.96
38.48
43.92
47.67
49.97
50.82
57.65
60.30
62.69
21.85
57.65
48.82
83
13.67
EV/EBITx
11.44
10.08
9.063
8.625
9.412
9.899
10.59
9.158
9.542
8.638
33.22
9.542
9.477
34
9.68
FCF yield (avg)%
20.81
19.03
18.99
17.64
15.80
16.20
16.78
16.69
13.85
15.34
5.34
16.20
16.73
33
28.93
FCF margin%
7.67
8.44
8.07
10.56
10.53
8.43
6.70
4.90
6.33
8.13
16.56
6.70
8.10
38
0.827
FCF / Net incomex
0.849
0.818
0.774
0.694
0.757
0.775
0.702
0.695
0.734
0.766
0.922
0.734
0.762
49
22.72
ROIC%
0.63
2.61
0.40
0.96
0.40
0.40
2.86
1.66
3.88
3.59
3.52
2.86
1.31
87
10.37
Return on equity%
17.75
20.30
22.26
24.80
22.45
19.51
19.07
16.28
16.55
15.30
11.66
16.55
19.29
89
23.12
Return on assets%
2.45
0.40
3.06
2.39
1.44
0.40
0.40
2.55
2.07
0.40
3.10
0.40
1.76
71
4.36
EPS¥
5.63
5.79
5.94
5.62
5.23
5.86
6.08
6.69
7.02
7.24
4.60
6.73%
2.82%
—
7.81
EPS growth%
23.39
20.92
22.34
23.24
23.53
21.51
19.39
20.09
21.63
20.49
2.07
20.49
21.57
40
5.83
Bookvalue per sh¥
8.95
10.28
10.94
10.73
12.13
13.82
12.96
12.62
14.21
15.93
4.37
5.60%
7.01%
—
5.97
FCF per share¥
4.34
4.23
4.55
4.13
3.75
3.31
2.91
2.87
2.70
2.69
4.60
(6.42%)
(5.61%)
—
5.38
Dividend per sh¥
3.60
3.41
3.07
2.74
2.69
2.61
2.60
2.72
2.44
2.46
3.97
(1.80%)
(4.41%)
—
29.54
Div yield (avg)%
28.39
28.99
30.51
29.41
29.79
29.60
30.26
32.65
32.95
33.29
26.23
32.65
30.03
66
17.27
Payout ratio%
0.40
2.36
1.92
1.81
2.37
0.40
0.40
0.40
0.40
0.40
9.52
0.40
0.40
16
240.5
Shares (diluted)M
319.7
300.7
339.7
324.1
320.0
309.5
346.0
395.3
434.6
499.9
239.5
9.33%
5.82%
10
13.55
Buyback yield%
6.75
6.04
5.40
6.09
4.47
5.74
8.17
9.49
11.99
14.30
16.10
9.49
6.42
20
0.239
D/E ratiox
0.689
0.780
0.813
0.935
1.010
1.149
1.255
1.405
1.322
1.255
0.971
1.255
1.080
57
1.290
Enterprise value¥B
1.793
1.855
2.039
2.173
2.318
2.213
2.362
2.313
2.130
2.312
2.841
(0.05%)
3.99%
24
1.873
LT debt¥B
2.405
2.593
2.389
2.355
2.304
2.528
2.894
3.167
2.971
2.712
2.751
3.32%
0.87%
39
Revenue
¥2.092B
7.46%
1.00×
Cost of revenue
¥1.158B
7.36%
0.99×
Operating expenses
¥254.3M
7.93%
1.04×
Cash and investments
18.66%
Spread over hurdle
(0.77%)