1.891
Revenue¥B
2.651
2.703
2.742
2.793
2.792
2.782
2.767
2.873
2.849
2.918
2.003
0.88%
1.18%
86
4.87
Revenue growth%
17.03
17.55
19.36
17.38
18.31
20.48
17.56
18.04
20.78
21.99
11.70
20.48
18.18
20
7.10
Gross margin%
19.64
20.81
19.40
21.70
19.35
21.15
20.75
20.89
18.57
18.22
11.08
20.75
20.20
40
7.06
Operating margin%
18.85
16.08
15.88
14.69
12.89
14.18
13.10
11.67
12.30
10.84
5.26
12.30
13.64
62
21.49
Net margin%
15.92
15.48
17.01
18.70
21.40
19.19
19.98
18.67
18.99
21.28
10.23
19.19
18.85
75
8.502
P/E ratio (avg)x
38.63
41.57
41.91
48.99
56.61
60.93
64.97
71.43
74.84
85.73
23.18
71.43
58.77
29
35.69
EV/EBITx
38.53
39.37
35.93
32.01
27.44
28.39
27.18
26.00
27.79
24.07
12.85
27.18
28.09
21
8.48
FCF yield (avg)%
19.11
19.27
17.02
18.80
17.31
18.52
18.76
17.11
16.02
16.64
22.31
17.11
17.92
69
7.30
FCF margin%
9.67
9.39
11.75
11.78
12.45
13.52
10.61
10.93
9.07
6.65
22.01
10.61
10.77
37
1.701
FCF / Net incomex
0.249
0.260
0.267
0.251
0.259
0.232
0.254
0.225
0.240
0.208
0.582
0.232
0.250
48
7.43
ROIC%
16.34
15.51
14.59
13.30
10.97
9.39
9.50
11.35
9.65
11.16
28.40
9.65
11.26
68
3.42
Return on equity%
11.17
9.56
7.12
8.53
10.48
12.08
11.13
8.75
5.77
7.63
5.90
8.75
9.16
58
13.64
Return on assets%
14.17
13.33
14.15
13.68
15.93
14.69
13.52
11.33
10.22
11.89
8.41
11.89
13.60
42
4.37
EPS¥
2.09
2.13
2.43
2.67
2.79
2.83
3.19
3.65
4.08
4.71
4.80
11.04%
9.86%
—
11.34
EPS growth%
9.79
9.61
10.38
9.67
12.33
12.13
11.34
9.76
8.22
7.68
19.29
9.76
9.78
29
1.73
Bookvalue per sh¥
3.62
4.12
4.77
4.65
4.45
4.95
5.89
6.61
6.68
7.86
1.25
12.01%
9.78%
—
1.65
FCF per share¥
5.18
5.16
5.76
6.46
6.25
5.84
5.99
6.46
7.06
7.64
4.35
4.09%
2.93%
—
1.54
Dividend per sh¥
1.11
1.02
0.89
0.79
0.73
0.77
0.77
0.68
0.58
0.55
3.07
(5.37%)
(7.89%)
—
10.19
Div yield (avg)%
19.85
20.74
23.12
24.36
21.63
22.35
21.28
19.68
20.83
22.80
27.93
21.28
21.45
75
13.15
Payout ratio%
10.36
7.90
9.26
10.53
10.41
7.96
9.24
10.98
9.43
12.14
27.12
9.43
9.90
69
163.7
Shares (diluted)M
230.5
222.6
232.6
249.4
255.2
270.7
271.5
297.2
356.8
383.7
155.9
8.50%
6.95%
25
14.84
Buyback yield%
20.06
18.92
18.52
18.84
21.13
18.70
19.10
16.77
17.74
15.25
29.79
17.74
18.77
38
0.488
D/E ratiox
1.662
1.738
2.086
2.215
2.208
2.525
2.836
3.121
3.631
4.216
0.594
3.121
2.370
41
2.308
Enterprise value¥B
3.279
3.307
2.978
2.855
2.793
2.526
2.297
2.256
2.111
1.941
3.434
(7.02%)
(5.91%)
50
0.812
LT debt¥B
2.334
2.681
2.979
2.996
3.039
3.092
3.242
3.220
3.654
3.883
1.892
5.03%
6.52%
59
Revenue
¥2.918B
1.18%
1.00×
Cost of revenue
¥1.361B
0.82%
0.97×
Operating expenses
¥586.8M
1.67%
1.05×
Cash and investments
19.00%
Spread over hurdle
13.84%