1.371
Revenue¥B
1.613
1.609
1.621
1.659
1.650
1.702
1.744
1.760
1.813
1.789
1.457
1.64%
0.99%
8
25.49
Revenue growth%
6.53
6.18
5.08
3.86
1.01
2.80
3.92
5.62
6.15
5.29
13.20
5.29
5.18
48
7.00
Gross margin%
13.12
13.61
16.42
14.73
14.58
17.46
17.62
20.34
18.41
17.81
3.73
17.81
16.94
51
7.28
Operating margin%
13.51
11.85
12.02
11.03
9.20
10.12
11.72
13.82
16.74
16.61
29.16
13.82
11.94
17
5.51
Net margin%
9.75
11.70
10.75
13.15
12.17
11.98
11.48
9.61
8.20
5.31
5.94
9.61
11.12
93
36.52
P/E ratio (avg)x
32.48
31.69
30.83
32.64
35.14
38.29
41.61
39.89
39.94
35.92
20.50
39.89
35.53
77
22.12
EV/EBITx
40.90
38.69
41.92
39.70
37.95
41.87
47.04
42.62
38.84
41.16
26.65
41.87
41.03
5
29.31
FCF yield (avg)%
12.23
9.66
11.27
11.82
14.02
14.11
13.36
11.96
13.54
14.02
14.32
13.54
12.80
80
25.95
FCF margin%
27.30
25.23
28.02
28.51
28.78
30.04
31.67
31.05
33.22
34.33
27.37
31.67
29.41
73
1.002
FCF / Net incomex
1.818
2.087
2.449
2.442
2.541
3.006
3.594
3.825
3.892
3.978
1.688
3.825
2.773
17
4.01
ROIC%
11.23
12.44
14.08
12.10
13.09
14.35
12.72
13.98
13.52
11.51
28.54
13.52
12.91
74
6.05
Return on equity%
30.20
28.96
28.79
30.56
30.93
31.23
29.76
30.16
31.96
30.65
6.99
30.65
30.38
85
22.35
Return on assets%
10.11
11.42
11.81
9.51
9.72
7.95
6.12
8.98
10.99
10.73
23.12
8.98
9.91
11
7.77
EPS¥
13.03
14.77
17.18
16.28
17.72
17.47
18.35
17.92
19.49
20.72
8.65
3.17%
4.46%
—
16.59
EPS growth%
6.57
8.90
7.79
5.66
3.65
3.38
1.00
0.57
1.51
1.92
16.38
1.51
3.51
10
7.92
Bookvalue per sh¥
10.48
10.99
11.86
12.34
12.89
14.37
13.83
12.54
13.66
14.05
2.11
1.75%
3.08%
—
6.03
FCF per share¥
5.53
6.65
7.34
8.19
8.91
9.05
10.95
12.32
13.69
14.53
8.25
10.27%
12.24%
—
3.86
Dividend per sh¥
4.08
4.69
4.77
4.40
4.96
5.19
4.85
4.94
4.88
4.87
7.62
(0.37%)
1.73%
—
21.26
Div yield (avg)%
14.69
15.82
15.50
16.97
18.49
20.85
22.26
19.34
17.55
15.09
12.56
19.34
17.26
10
5.88
Payout ratio%
19.75
22.70
25.05
23.21
22.89
23.10
23.17
20.97
18.57
20.62
18.95
20.97
22.79
8
100.9
Shares (diluted)M
82.07
86.66
92.38
89.10
79.22
72.98
74.07
70.37
64.18
64.64
101.9
(3.99%)
(2.59%)
73
29.44
Buyback yield%
22.53
24.22
26.81
28.93
31.87
34.81
31.93
32.27
34.31
35.33
9.22
34.31
31.90
8
0.968
D/E ratiox
1.095
1.031
1.013
1.042
1.102
1.046
0.921
0.830
0.814
0.728
0.784
0.830
1.022
94
0.475
Enterprise value¥B
0.561
0.491
0.533
0.511
0.547
0.511
0.447
0.480
0.476
0.411
1.428
(5.55%)
(2.41%)
71
584.9
LT debt¥M
479.7
426.6
451.0
441.4
417.4
438.3
431.2
425.3
429.0
448.9
91.48
1.47%
(0.08%)
53
Revenue
¥1.789B
0.99%
1.00×
Cost of revenue
¥1.253B
0.99%
1.00×
Operating expenses
¥318.4M
0.79%
0.98×
Cash and investments
16.54%
Spread over hurdle
(5.14%)