1.851
Revenue¥B
21.24
22.18
23.17
23.75
24.46
24.77
25.25
25.94
25.97
26.30
2.036
1.46%
2.56%
92
2.99
Revenue growth%
2.99
4.69
3.23
2.29
0.40
1.78
0.40
0.40
2.23
3.07
17.17
1.78
2.26
65
11.22
Gross margin%
30.34
32.66
33.44
31.62
34.45
35.20
32.52
30.28
33.02
33.64
10.61
33.02
32.84
35
18.74
Operating margin%
15.73
14.06
11.96
9.71
8.94
8.62
7.55
6.70
8.76
10.43
8.37
8.62
9.32
41
2.87
Net margin%
12.82
14.82
15.11
15.36
14.72
13.14
15.42
15.38
18.04
15.90
17.99
15.42
15.23
87
33.56
P/E ratio (avg)x
32.38
31.27
27.28
24.53
25.21
25.89
24.80
23.66
20.72
20.28
22.35
23.66
25.00
17
14.81
EV/EBITx
23.32
25.42
26.47
24.01
25.26
28.36
26.84
26.02
24.68
24.24
30.76
26.02
25.34
63
28.27
FCF yield (avg)%
22.60
23.01
20.16
20.71
23.50
20.64
22.19
21.33
21.07
20.68
29.95
21.07
21.20
43
27.53
FCF margin%
9.49
12.20
14.03
14.23
14.45
14.73
13.40
11.26
12.86
13.73
8.11
13.40
13.56
46
0.266
FCF / Net incomex
0.858
0.954
0.947
0.956
0.975
1.035
1.141
1.183
1.356
1.514
1.529
1.183
1.005
77
16.82
ROIC%
24.90
26.09
28.12
29.45
26.64
27.37
26.82
27.60
25.01
22.84
17.73
26.82
26.73
63
6.51
Return on equity%
18.93
18.69
19.29
17.92
15.53
17.75
18.81
20.62
18.12
15.70
10.34
18.12
18.41
18
3.83
Return on assets%
24.16
27.07
26.78
29.03
28.22
28.96
28.74
29.05
30.01
32.04
12.41
29.05
28.85
48
16.57
EPS¥
43.47
44.52
43.46
43.97
43.72
50.15
55.98
55.40
59.69
69.23
16.99
9.63%
4.55%
—
11.89
EPS growth%
32.08
29.61
31.55
33.27
34.50
31.59
31.32
31.64
30.68
32.88
5.36
31.59
31.61
75
10.16
Bookvalue per sh¥
18.31
17.88
16.53
14.59
16.08
17.17
17.31
15.85
15.89
15.97
20.14
(0.14%)
(2.50%)
—
7.48
FCF per share¥
39.19
42.02
41.70
50.25
60.45
62.79
70.21
73.90
83.70
98.09
9.52
10.16%
10.75%
—
18.02
Dividend per sh¥
31.54
30.42
34.13
36.47
41.73
44.29
45.85
50.88
59.02
68.50
16.68
10.42%
8.12%
—
26.76
Div yield (avg)%
22.88
23.66
23.35
20.62
18.68
15.71
15.62
12.91
11.52
13.73
3.61
13.73
17.20
78
23.46
Payout ratio%
8.57
6.22
7.12
5.25
3.44
2.07
4.92
3.47
6.46
8.07
10.80
4.92
5.73
36
202.0
Shares (diluted)M
175.6
183.6
165.4
179.9
162.1
174.3
188.7
167.5
170.5
184.1
205.1
2.57%
0.74%
66
2.54
Buyback yield%
18.30
16.87
18.20
21.09
23.71
24.72
27.13
28.84
30.25
33.07
25.60
28.84
24.21
52
0.970
D/E ratiox
0.535
0.507
0.453
0.452
0.492
0.519
0.457
0.400
0.361
0.376
1.432
0.400
0.455
44
19.41
Enterprise value¥B
22.21
23.08
26.29
26.66
31.01
34.71
36.12
37.15
43.81
51.06
7.706
10.49%
9.09%
34
4.768
LT debt¥B
9.503
8.867
8.166
8.190
8.559
7.841
7.651
7.306
6.896
7.194
13.26
(3.41%)
(1.96%)
6
Revenue
¥26.30B
2.56%
1.00×
Cost of revenue
¥16.71B
2.25%
0.97×
Operating expenses
¥3.231B
3.86%
1.13×
Cash and investments
15.76%
Spread over hurdle
24.67%