1.423
Revenue¥B
1.290
1.364
1.436
1.481
1.522
1.630
1.745
1.796
1.891
1.943
1.542
5.01%
4.46%
23
11.20
Revenue growth%
15.49
15.16
14.71
13.51
15.00
12.09
13.12
10.98
12.67
12.20
3.00
12.20
13.32
15
20.16
Gross margin%
17.65
16.06
17.44
15.63
12.93
10.70
12.20
13.13
14.09
11.46
17.47
12.20
13.61
79
21.06
Operating margin%
8.80
8.51
7.84
7.81
5.06
4.00
5.61
5.27
3.04
5.71
7.03
5.27
5.66
40
4.79
Net margin%
23.63
25.12
22.14
21.37
21.32
22.56
22.18
21.45
21.03
18.79
17.65
21.45
21.79
35
27.37
P/E ratio (avg)x
45.21
52.01
50.24
51.89
55.06
53.21
50.63
57.36
62.46
59.86
28.33
57.36
52.61
80
20.18
EV/EBITx
33.15
36.07
31.73
34.44
32.17
33.51
32.62
33.79
31.31
29.90
30.92
32.62
32.88
27
12.60
FCF yield (avg)%
16.73
15.80
13.07
11.99
10.28
11.62
10.00
10.78
12.75
15.41
14.56
11.62
12.37
52
6.34
FCF margin%
7.13
9.02
6.21
6.12
3.93
2.31
2.37
4.48
6.06
6.47
12.25
4.48
6.09
25
0.910
FCF / Net incomex
0.222
0.232
0.204
0.211
0.189
0.208
0.220
0.217
0.199
0.173
1.739
0.208
0.210
92
8.23
ROIC%
19.53
18.45
16.02
13.61
16.32
15.18
15.39
14.93
12.69
12.15
7.00
14.93
15.29
76
22.44
Return on equity%
9.15
10.08
9.61
8.14
5.52
3.88
4.69
4.10
6.98
6.45
10.42
4.69
6.72
18
22.32
Return on assets%
24.17
25.02
28.02
30.18
32.91
30.09
33.00
32.13
30.47
33.03
6.38
32.13
30.33
43
3.29
EPS¥
3.80
3.48
3.43
3.76
3.47
3.13
3.38
3.51
3.96
4.27
3.61
4.25%
0.56%
—
18.98
EPS growth%
1.67
0.40
0.40
0.40
3.15
5.29
7.55
9.68
11.17
9.44
3.88
9.44
4.22
34
8.24
Bookvalue per sh¥
5.28
5.21
4.74
4.83
4.47
4.12
3.78
3.50
3.60
3.51
1.87
(4.73%)
(5.26%)
—
3.75
FCF per share¥
4.74
4.73
5.32
6.25
6.90
7.56
7.60
8.68
9.87
10.20
9.23
8.13%
7.78%
—
3.51
Dividend per sh¥
12.07
13.46
12.99
15.24
17.85
19.26
20.45
20.92
20.27
24.09
6.12
6.17%
8.53%
—
2.31
Div yield (avg)%
28.52
27.78
25.50
27.15
25.12
23.47
22.26
21.68
23.64
21.80
10.53
22.26
24.38
63
5.22
Payout ratio%
11.84
13.14
12.76
15.27
15.18
15.06
16.92
18.84
21.45
20.86
28.68
18.84
15.23
89
141.5
Shares (diluted)M
105.3
102.8
104.5
99.18
88.59
91.55
97.82
86.19
78.56
71.39
140.7
(4.23%)
(4.04%)
41
4.05
Buyback yield%
23.61
25.59
26.62
28.00
25.26
25.45
23.50
24.46
24.98
24.04
10.60
24.46
25.12
33
0.386
D/E ratiox
1.459
1.439
1.343
1.504
1.392
1.388
1.378
1.294
1.449
1.344
1.285
1.378
1.390
40
0.939
Enterprise value¥B
2.449
2.360
2.625
2.454
2.782
2.869
2.712
2.995
3.183
3.295
1.961
3.44%
2.56%
29
1.136
LT debt¥B
2.657
2.808
2.904
2.833
2.779
2.653
2.581
2.421
2.705
2.588
0.273
(1.41%)
0.38%
23
Revenue
¥1.943B
4.46%
1.00×
Cost of revenue
¥1.174B
3.90%
0.95×
Operating expenses
¥287.8M
5.76%
1.13×
Cash and investments
18.97%
Spread over hurdle
25.13%