0.077
Revenue¥B
0.979
1.043
1.088
1.157
1.242
1.320
1.363
1.455
1.566
1.628
0.083
5.56%
5.93%
80
9.86
Revenue growth%
19.12
17.27
17.39
15.48
13.76
13.78
16.33
15.78
18.24
16.92
27.73
16.33
16.62
65
8.35
Gross margin%
9.05
10.18
11.16
8.40
9.55
9.48
8.98
8.29
10.10
8.35
21.99
8.98
9.26
25
20.69
Operating margin%
7.92
10.79
13.34
13.02
14.80
16.93
16.46
19.18
19.93
22.59
23.30
19.18
15.63
64
20.13
Net margin%
25.43
23.82
23.17
21.69
22.60
25.59
24.38
21.39
19.19
16.22
21.93
21.39
22.88
79
18.16
P/E ratio (avg)x
49.02
50.21
51.40
57.29
55.11
59.20
68.08
67.27
68.37
70.91
28.05
68.08
58.24
28
35.86
EV/EBITx
7.848
6.972
7.265
6.465
6.350
5.919
5.848
6.238
6.521
6.816
9.317
6.238
6.493
75
18.26
FCF yield (avg)%
8.33
8.63
9.22
6.75
4.09
3.87
1.77
2.22
2.85
2.86
4.40
2.85
3.98
30
11.11
FCF margin%
9.17
9.30
8.73
8.08
9.82
8.69
9.12
11.28
11.76
10.05
4.56
10.05
9.23
34
1.305
FCF / Net incomex
0.112
0.119
0.114
0.110
0.100
0.097
0.108
0.104
0.100
0.098
1.534
0.100
0.106
94
7.35
ROIC%
10.38
7.64
6.29
8.11
9.06
6.09
6.74
4.74
5.15
6.36
24.31
6.09
6.55
74
3.44
Return on equity%
9.55
6.89
7.29
6.01
3.88
6.48
3.55
6.27
5.66
4.20
3.37
5.66
6.14
45
26.70
Return on assets%
10.53
10.73
9.21
8.60
11.15
10.70
9.66
9.67
11.15
9.50
2.56
9.67
10.10
31
2.98
EPS¥
4.08
3.92
3.67
3.65
3.88
3.98
4.00
4.13
3.89
4.09
3.06
1.09%
1.04%
—
28.49
EPS growth%
34.67
32.11
31.21
32.01
33.25
32.06
34.33
36.75
38.92
38.03
17.62
36.75
33.79
64
2.17
Bookvalue per sh¥
2.11
2.42
2.41
2.45
2.76
2.83
2.79
3.06
3.22
3.56
1.69
5.19%
5.33%
—
1.32
FCF per share¥
4.34
5.02
5.21
5.76
5.72
6.77
7.91
8.21
8.57
8.87
3.07
9.15%
9.35%
—
0.52
Dividend per sh¥
1.95
2.25
2.25
2.22
2.64
2.99
3.32
3.57
3.88
4.67
2.99
12.07%
10.64%
—
26.52
Div yield (avg)%
22.63
24.71
26.36
25.21
22.87
21.15
18.43
17.83
19.44
21.80
18.74
19.44
22.21
42
9.03
Payout ratio%
14.95
16.15
17.34
17.93
19.52
21.66
21.22
20.41
20.97
21.08
24.58
21.08
19.96
6
465.9
Shares (diluted)M
484.7
492.9
458.4
447.7
432.5
451.1
442.6
438.0
488.9
517.9
483.4
3.67%
0.19%
22
15.67
Buyback yield%
23.85
21.46
23.40
21.95
23.39
26.33
25.80
23.76
24.15
23.98
11.25
24.15
23.80
81
1.609
D/E ratiox
1.515
1.709
1.679
1.699
1.781
2.049
2.217
2.462
2.782
3.286
1.574
2.462
1.915
15
1,517
Enterprise value¥M
588.6
561.5
477.5
407.6
370.1
324.1
329.8
315.9
283.1
302.3
712.4
(3.97%)
(7.83%)
72
0.751
LT debt¥B
0.318
0.282
0.295
0.301
0.296
0.269
0.241
0.252
0.269
0.248
1.574
(3.53%)
(1.82%)
6
Revenue
¥1.628B
5.93%
1.00×
Cost of revenue
¥1.041B
5.72%
0.98×
Operating expenses
¥222.7M
7.22%
1.13×
Cash and investments
17.06%
Spread over hurdle
23.87%