1.032
Revenue¥B
1.582
1.606
1.679
1.756
1.851
1.909
1.969
2.010
2.112
2.166
1.143
3.20%
3.72%
69
12.93
Revenue growth%
23.41
24.85
25.72
26.41
26.77
25.61
27.42
28.51
29.54
28.97
20.79
28.51
26.59
74
9.44
Gross margin%
2.41
0.91
0.50
0.40
0.40
3.29
0.53
2.76
5.13
4.36
12.29
3.29
1.66
92
27.69
Operating margin%
28.12
30.73
29.13
26.57
27.33
27.58
25.11
23.01
25.93
28.36
28.24
25.93
27.45
24
24.90
Net margin%
12.25
10.04
9.61
11.70
13.42
13.72
10.89
12.38
11.86
11.05
24.78
11.86
11.78
49
23.23
P/E ratio (avg)x
36.15
35.86
38.96
42.84
38.03
36.55
39.81
39.42
40.86
35.92
36.67
39.42
38.49
29
19.49
EV/EBITx
30.23
33.88
38.88
44.46
48.97
53.83
53.30
57.94
61.90
58.09
7.254
57.94
51.13
60
22.62
FCF yield (avg)%
21.03
20.39
20.10
19.06
20.99
20.64
18.97
16.68
18.09
18.81
18.90
18.81
19.58
25
10.34
FCF margin%
0.40
0.40
2.45
1.55
1.58
0.40
2.47
2.94
4.16
7.07
7.79
2.94
2.02
84
1.436
FCF / Net incomex
1.405
1.268
1.127
1.256
1.348
1.272
1.126
1.030
0.954
0.992
0.458
1.030
1.191
70
29.58
ROIC%
0.40
1.35
0.40
0.42
0.40
0.40
2.59
1.66
3.00
5.48
21.62
2.59
0.89
25
8.83
Return on equity%
16.00
15.54
12.73
14.92
15.49
13.40
13.73
15.48
14.90
15.39
5.16
14.90
15.16
91
11.35
Return on assets%
4.45
3.06
0.40
1.16
3.86
4.35
4.11
6.89
3.90
5.64
23.34
4.35
4.00
70
2.04
EPS¥
1.11
1.21
1.09
1.20
1.27
1.32
1.24
1.10
1.16
1.26
2.10
(0.15%)
1.13%
—
28.58
EPS growth%
9.68
9.36
11.45
10.03
10.83
11.89
9.80
7.81
5.17
2.23
11.58
7.81
9.74
21
0.75
Bookvalue per sh¥
2.43
2.32
2.49
2.30
2.25
2.28
2.46
2.07
1.81
1.94
1.86
(2.91%)
(2.72%)
—
1.37
FCF per share¥
5.53
5.46
5.93
6.18
6.56
6.56
7.12
7.77
7.69
8.02
1.52
4.09%
4.55%
—
2.51
Dividend per sh¥
3.58
4.01
4.70
5.13
5.59
5.82
5.98
5.88
6.16
7.06
2.93
4.77%
8.65%
—
27.64
Div yield (avg)%
28.07
30.99
33.88
32.74
33.82
35.93
38.53
40.93
40.77
41.18
27.85
40.77
34.90
59
18.03
Payout ratio%
21.11
22.17
24.95
23.69
24.10
24.79
27.30
28.12
28.86
26.71
4.30
27.30
24.87
7
236.3
Shares (diluted)M
308.2
302.0
330.5
370.0
362.4
381.6
410.1
404.1
400.4
418.6
237.4
2.93%
3.73%
89
4.69
Buyback yield%
23.73
24.14
24.66
26.62
27.55
29.33
26.50
26.92
29.43
30.92
25.34
29.33
26.77
23
1.653
D/E ratiox
0.361
0.384
0.426
0.473
0.510
0.573
0.543
0.609
0.559
0.533
0.906
0.559
0.521
54
1.860
Enterprise value¥B
0.871
0.984
0.995
0.951
1.077
1.059
1.028
1.052
1.142
1.173
0.673
1.72%
4.26%
54
1.166
LT debt¥B
1.708
1.876
2.104
2.088
2.275
2.625
2.954
3.533
4.031
4.535
0.441
14.80%
11.00%
69
Revenue
¥2.166B
3.72%
1.00×
Cost of revenue
¥1.117B
3.55%
0.98×
Operating expenses
¥314.5M
3.91%
1.02×
Cash and investments
17.44%
Goodwill & intangibles
16.68%
Spread over hurdle
27.70%