1.613
Revenue¥B
1.607
1.670
1.731
1.800
1.910
2.023
2.133
2.216
2.303
2.392
1.653
4.61%
4.23%
52
22.08
Revenue growth%
7.05
9.06
8.99
7.03
6.51
8.31
5.95
8.16
9.61
9.56
13.25
8.31
8.23
82
25.02
Gross margin%
9.42
9.31
8.83
6.54
8.98
7.71
5.79
8.37
6.32
6.10
7.38
6.32
8.04
7
18.10
Operating margin%
14.95
15.52
17.01
15.74
16.45
18.19
15.93
17.08
15.46
12.48
7.85
15.93
15.83
68
10.64
Net margin%
25.07
26.25
27.95
25.08
26.67
25.70
25.75
23.84
25.84
24.54
2.43
25.70
25.72
84
37.08
P/E ratio (avg)x
14.76
15.84
14.94
14.54
13.88
13.08
13.54
14.78
16.85
16.29
23.50
14.78
14.77
84
21.98
EV/EBITx
29.93
31.57
31.97
36.58
41.16
44.92
49.24
45.93
45.41
48.96
27.77
45.93
43.04
84
5.13
FCF yield (avg)%
21.03
20.33
18.46
17.17
18.76
16.08
14.26
12.72
14.77
16.66
18.76
14.77
16.92
58
7.33
FCF margin%
9.67
11.22
9.08
7.43
7.36
7.05
6.90
4.92
7.76
9.82
4.66
7.05
7.59
67
0.746
FCF / Net incomex
1.579
1.555
1.594
1.565
1.727
1.662
1.725
1.989
2.233
2.239
0.477
1.989
1.694
51
10.46
ROIC%
30.21
29.22
27.33
26.42
26.58
24.47
24.17
23.64
24.11
22.54
3.77
24.11
25.45
47
29.56
Return on equity%
19.42
20.54
21.03
21.84
23.42
20.45
18.66
21.15
20.03
19.50
10.73
20.03
20.49
84
22.45
Return on assets%
14.99
12.33
14.98
13.56
11.21
8.27
9.87
8.28
10.35
13.23
19.90
9.87
11.77
66
3.85
EPS¥
4.01
4.04
3.60
3.57
3.18
3.00
2.75
2.75
2.54
2.58
4.15
(4.09%)
(4.01%)
—
13.92
EPS growth%
13.62
13.22
11.61
10.78
9.35
9.65
12.49
12.18
14.61
11.83
20.84
12.18
12.00
82
3.19
Bookvalue per sh¥
4.71
4.86
4.32
4.07
4.32
3.96
3.61
3.86
3.60
3.77
2.90
(2.71%)
(3.54%)
—
3.69
FCF per share¥
3.34
3.35
3.56
3.40
3.19
3.14
3.26
3.21
2.87
2.96
1.55
(1.45%)
(1.08%)
—
1.32
Dividend per sh¥
8.63
9.48
10.84
10.73
12.20
11.91
12.07
14.16
15.08
14.99
0.79
4.21%
7.12%
—
16.35
Div yield (avg)%
8.81
8.75
6.17
9.09
6.52
6.37
6.55
4.16
4.06
4.50
9.57
4.50
6.45
32
27.15
Payout ratio%
24.97
22.24
24.77
23.70
24.18
23.30
22.53
22.92
23.02
22.71
7.21
22.92
23.16
29
150.5
Shares (diluted)M
142.0
145.3
139.0
128.1
129.1
121.5
119.2
104.9
99.25
106.3
156.6
(3.82%)
(4.17%)
93
3.34
Buyback yield%
15.09
14.18
15.02
15.05
13.98
14.95
16.81
14.75
14.88
15.18
9.25
14.95
14.98
49
1.567
D/E ratiox
2.427
2.659
3.023
3.438
3.926
4.544
4.543
4.984
4.921
5.529
1.458
4.921
4.234
68
0.524
Enterprise value¥B
1.696
1.635
1.488
1.346
1.221
1.373
1.392
1.471
1.473
1.398
1.750
2.76%
(2.28%)
9
0.949
LT debt¥B
0.660
0.670
0.703
0.655
0.671
0.640
0.614
0.631
0.684
0.630
1.783
(1.24%)
0.02%
16
Revenue
¥2.392B
4.23%
1.00×
Cost of revenue
¥1.674B
4.23%
1.00×
Operating expenses
¥472.7M
4.53%
1.03×
Cash and investments
16.12%
Spread over hurdle
(6.24%)