0.902
Revenue¥B
1.299
1.333
1.374
1.416
1.448
1.503
1.525
1.606
1.630
1.686
0.972
3.09%
2.83%
83
11.34
Revenue growth%
9.24
9.59
11.01
8.99
7.35
5.16
7.98
5.26
2.87
0.40
29.06
5.16
7.67
20
15.97
Gross margin%
23.45
23.83
24.95
22.48
24.77
26.64
26.13
29.10
26.32
29.13
13.50
26.64
25.54
66
18.61
Operating margin%
18.96
16.18
18.81
16.18
18.18
16.92
17.99
16.09
16.64
18.56
29.86
16.92
17.45
68
5.54
Net margin%
31.45
29.71
29.17
30.18
31.77
33.65
36.57
36.37
33.42
30.64
23.72
33.65
31.61
13
19.00
P/E ratio (avg)x
33.74
33.75
38.44
35.63
33.45
38.01
35.90
32.73
32.01
35.11
24.37
35.11
34.43
54
10.09
EV/EBITx
15.45
15.04
15.77
17.99
18.81
18.00
18.57
21.80
21.11
24.87
29.18
21.11
18.29
8
7.56
FCF yield (avg)%
14.10
14.51
12.12
9.61
11.36
14.32
16.78
14.58
16.87
18.96
17.42
16.78
14.41
51
22.43
FCF margin%
8.42
5.90
3.36
4.77
7.57
6.10
6.29
4.05
7.02
8.05
18.52
6.29
6.20
75
1.409
FCF / Net incomex
1.486
1.390
1.241
1.072
0.965
0.991
0.968
0.910
0.897
0.841
0.343
0.910
0.979
60
23.50
ROIC%
5.31
7.89
5.89
5.16
4.54
2.85
3.81
5.05
4.53
5.79
15.11
4.53
5.11
83
21.07
Return on equity%
13.28
16.17
15.69
13.40
11.23
12.76
12.77
13.02
14.27
13.89
23.19
13.02
13.34
34
7.68
Return on assets%
10.73
8.28
10.36
12.04
9.42
11.19
9.08
7.22
6.85
9.27
29.37
9.08
9.34
69
1.82
EPS¥
0.60
0.62
0.61
0.59
0.68
0.67
0.71
0.68
0.68
0.70
1.89
0.67%
1.69%
—
6.72
EPS growth%
5.69
4.05
5.80
3.11
1.19
2.14
0.40
0.40
1.99
1.06
27.60
1.06
2.07
34
1.43
Bookvalue per sh¥
0.31
0.29
0.31
0.33
0.30
0.30
0.31
0.34
0.36
0.31
1.59
0.47%
0.16%
—
1.79
FCF per share¥
1.51
1.64
1.57
1.71
1.81
1.66
1.54
1.65
1.56
1.69
0.71
(1.39%)
2.23%
—
0.35
Dividend per sh¥
1.08
1.09
1.05
1.20
1.17
1.33
1.31
1.47
1.56
1.56
1.29
5.88%
4.20%
—
2.89
Div yield (avg)%
16.08
18.24
17.96
17.63
18.46
20.19
17.91
18.92
19.25
22.19
23.00
19.25
18.35
72
13.70
Payout ratio%
14.15
11.78
10.27
8.00
6.44
8.70
9.84
12.03
10.84
10.19
29.48
10.19
10.23
66
576.0
Shares (diluted)M
615.9
576.1
548.7
541.0
623.8
620.9
581.8
594.1
593.1
612.9
560.5
(0.35%)
0.51%
5
29.68
Buyback yield%
8.23
8.80
8.88
9.60
9.76
10.55
8.60
9.35
9.79
7.92
26.57
9.35
9.12
76
0.337
D/E ratiox
1.218
1.161
1.176
1.050
1.087
1.034
0.915
0.991
0.894
0.960
1.012
0.960
1.042
53
1,628
Enterprise value¥M
598.7
610.7
531.5
571.5
499.7
527.7
552.5
583.2
530.2
458.0
811.3
(1.73%)
(3.65%)
45
0.183
LT debt¥B
0.463
0.523
0.568
0.577
0.610
0.606
0.649
0.600
0.616
0.696
1.560
2.68%
4.10%
17
Revenue
¥1.686B
2.83%
1.00×
Cost of revenue
¥1.149B
2.77%
0.99×
Operating expenses
¥314.4M
2.67%
0.98×
Cash and investments
20.72%
Spread over hurdle
52.55%