0.991
Revenue¥B
1.669
1.757
1.881
2.020
2.128
2.267
2.471
2.589
2.720
2.943
1.087
6.69%
6.63%
69
15.88
Revenue growth%
15.03
15.00
17.75
15.81
13.17
15.22
13.52
12.59
13.61
11.95
9.94
13.52
14.30
46
4.66
Gross margin%
25.15
28.13
27.84
28.88
30.58
32.56
30.10
27.50
29.58
27.90
11.77
29.58
28.51
44
11.06
Operating margin%
6.71
8.42
5.51
3.04
5.05
3.83
5.86
3.28
1.41
3.26
3.98
3.28
4.44
94
3.27
Net margin%
18.47
17.85
17.39
17.34
14.85
14.41
12.43
9.58
8.99
10.14
4.85
10.14
14.63
78
7.075
P/E ratio (avg)x
19.22
19.70
20.96
25.22
24.32
27.00
28.93
29.80
35.36
40.46
32.12
29.80
26.11
42
28.07
EV/EBITx
16.59
17.59
19.63
21.73
21.91
21.91
24.01
25.15
28.25
29.89
32.27
25.15
21.91
28
22.36
FCF yield (avg)%
20.98
18.84
21.00
18.98
21.56
19.08
16.62
15.04
14.65
16.34
26.83
16.34
18.91
10
8.16
FCF margin%
9.15
10.69
10.34
11.53
12.99
10.80
10.91
9.27
8.51
9.02
28.58
9.27
10.51
66
1.432
FCF / Net incomex
1.312
1.280
1.389
1.396
1.374
1.302
1.508
1.740
1.859
2.017
0.814
1.740
1.393
39
9.40
ROIC%
10.32
9.85
10.55
8.36
8.29
5.94
5.19
5.09
6.90
5.02
22.82
5.19
7.60
55
15.92
Return on equity%
20.28
23.12
21.74
23.48
21.24
22.41
23.76
21.68
19.18
19.73
26.50
21.68
21.71
37
7.69
Return on assets%
16.15
17.45
20.35
18.06
15.38
15.73
14.14
14.42
13.97
16.46
7.96
14.42
15.94
21
4.32
EPS¥
2.41
2.27
2.32
2.20
2.42
2.31
2.21
2.44
2.45
2.74
4.55
2.52%
1.82%
—
16.45
EPS growth%
8.63
6.34
6.50
4.57
5.04
4.24
5.62
3.66
3.37
4.65
2.25
4.24
4.84
43
3.42
Bookvalue per sh¥
2.27
2.43
2.16
1.88
1.99
1.81
1.56
1.35
1.29
1.36
5.33
(7.33%)
(6.24%)
—
2.98
FCF per share¥
4.36
4.39
4.76
4.97
5.78
5.97
7.14
8.48
9.39
9.23
2.08
9.82%
8.15%
—
5.84
Dividend per sh¥
7.05
8.09
8.23
9.00
9.85
9.11
9.48
9.42
9.02
9.49
5.21
(0.74%)
2.68%
—
12.75
Div yield (avg)%
2.16
4.66
2.99
3.87
3.79
4.15
4.86
6.74
8.33
8.81
7.08
6.74
4.40
21
15.34
Payout ratio%
24.72
25.73
27.82
25.88
25.98
25.51
23.24
25.67
24.00
24.23
10.90
24.23
25.59
81
138.4
Shares (diluted)M
166.1
180.4
187.8
197.3
197.0
201.6
222.6
246.6
243.1
230.3
131.5
3.17%
4.90%
40
16.53
Buyback yield%
32.56
34.05
34.34
36.57
38.18
36.59
36.98
34.25
36.64
37.13
25.38
36.64
36.58
50
0.806
D/E ratiox
0.153
0.141
0.132
0.120
0.124
0.136
0.143
0.139
0.155
0.174
1.469
0.143
0.140
76
0.851
Enterprise value¥B
1.127
1.220
1.383
1.503
1.474
1.550
1.590
1.484
1.710
1.960
1.621
5.87%
5.85%
25
1.617
LT debt¥B
0.624
0.545
0.555
0.557
0.556
0.602
0.554
0.510
0.460
0.449
1.389
(4.18%)
(2.89%)
71
Revenue
¥2.943B
6.63%
1.00×
Cost of revenue
¥1.537B
6.49%
0.99×
Operating expenses
¥460.1M
7.36%
1.07×
Cash and investments
15.47%
Spread over hurdle
22.20%