1.580
Revenue¥B
1.287
1.291
1.346
1.415
1.475
1.528
1.585
1.591
1.597
1.670
1.765
2.51%
2.77%
88
23.16
Revenue growth%
5.61
6.46
8.34
9.23
10.74
8.07
9.70
12.03
13.80
15.66
11.25
12.03
9.46
58
25.08
Gross margin%
22.52
24.47
24.34
27.00
28.59
27.34
29.95
27.07
28.68
26.67
4.78
27.34
27.03
56
4.02
Operating margin%
8.06
8.43
9.52
8.00
9.57
8.35
6.83
7.00
9.64
7.34
15.46
7.34
8.21
93
19.39
Net margin%
18.30
20.70
19.61
18.24
16.48
18.52
16.49
17.21
14.27
16.66
29.13
16.66
17.72
67
31.08
P/E ratio (avg)x
25.20
27.02
23.95
22.90
23.87
22.03
21.85
23.26
23.94
25.20
29.89
23.26
23.91
79
8.823
EV/EBITx
10.98
10.51
9.469
8.359
8.245
8.482
7.355
6.825
7.188
6.114
37.75
7.188
8.302
9
28.37
FCF yield (avg)%
0.40
0.41
0.52
0.40
0.40
0.40
0.40
2.24
2.20
0.66
13.94
0.66
0.40
30
3.18
FCF margin%
3.45
4.64
7.58
6.30
3.33
4.74
3.49
4.30
6.08
6.55
5.99
4.74
4.69
88
0.747
FCF / Net incomex
0.613
0.598
0.664
0.614
0.687
0.756
0.854
0.791
0.821
0.777
1.503
0.791
0.722
37
5.00
ROIC%
34.34
32.71
31.07
29.69
28.80
28.52
29.24
31.80
31.54
29.53
22.82
29.53
30.38
72
9.73
Return on equity%
29.65
32.53
33.14
32.97
31.30
28.86
26.97
24.43
24.82
26.15
7.71
26.15
29.25
89
25.60
Return on assets%
23.89
23.94
26.34
28.16
29.71
31.78
32.27
32.68
33.68
36.12
24.12
32.68
30.75
58
1.70
EPS¥
1.60
1.71
1.90
2.13
2.17
2.15
2.10
2.19
2.34
2.45
1.88
2.46%
4.76%
—
27.88
EPS growth%
9.68
9.35
10.43
11.88
14.25
14.43
14.53
11.90
13.62
13.35
10.89
13.62
12.62
85
1.42
Bookvalue per sh¥
1.75
1.91
2.06
2.27
2.35
2.21
2.24
2.61
2.93
2.75
3.79
3.25%
4.89%
—
2.35
FCF per share¥
2.78
2.50
2.73
2.89
2.77
2.69
2.54
2.81
2.92
2.89
3.93
0.83%
(0.76%)
—
2.84
Dividend per sh¥
1.91
1.85
1.74
1.66
1.71
1.86
1.82
1.81
1.97
1.94
4.01
2.52%
0.70%
—
29.77
Div yield (avg)%
19.64
17.74
17.66
16.18
16.43
16.06
16.49
18.44
17.76
19.12
22.48
17.76
17.70
9
7.18
Payout ratio%
23.90
22.14
20.92
22.45
25.10
22.32
21.36
23.41
22.11
19.77
28.47
22.11
22.23
75
145.5
Shares (diluted)M
199.0
181.5
204.5
199.7
215.4
201.5
219.9
245.0
267.1
286.9
152.9
5.90%
4.90%
90
5.97
Buyback yield%
23.73
26.66
25.12
25.65
28.24
25.29
26.67
25.44
24.48
25.90
16.75
25.44
25.55
73
0.747
D/E ratiox
0.794
0.798
0.701
0.746
0.635
0.567
0.589
0.536
0.484
0.481
1.573
0.536
0.612
71
1.028
Enterprise value¥B
0.661
0.640
0.654
0.602
0.559
0.511
0.488
0.455
0.496
0.504
2.119
(2.08%)
(3.70%)
50
0.409
LT debt¥B
1.729
2.030
1.997
2.267
2.333
2.490
2.687
2.690
2.673
3.006
0.679
5.20%
7.12%
9
Revenue
¥1.670B
2.77%
1.00×
Cost of revenue
¥704.2M
3.07%
1.03×
Operating expenses
¥395.7M
2.70%
0.99×
Cash and investments
17.48%
Spread over hurdle
55.28%