1.018
Revenue¥B
1.331
1.408
1.483
1.520
1.580
1.621
1.724
1.767
1.855
1.923
1.043
4.02%
4.24%
48
6.36
Revenue growth%
10.47
12.54
11.90
11.52
14.52
14.83
14.92
13.81
10.98
13.82
10.06
13.82
13.18
45
28.48
Gross margin%
28.14
27.86
27.16
26.84
26.82
24.66
26.86
28.66
27.69
25.22
15.31
26.86
27.01
37
6.44
Operating margin%
7.52
5.95
5.73
4.76
4.39
4.59
2.16
2.68
0.40
2.79
14.38
2.68
4.49
65
23.67
Net margin%
25.21
24.89
25.87
25.25
23.69
24.21
25.06
26.16
24.52
22.56
26.27
24.52
24.98
18
13.87
P/E ratio (avg)x
31.65
33.78
36.46
36.68
42.47
43.24
47.35
47.42
54.44
57.01
27.94
47.42
42.86
15
37.26
EV/EBITx
10.97
12.58
14.45
13.87
14.54
15.12
17.34
19.55
20.46
23.77
13.15
19.55
14.83
83
3.24
FCF yield (avg)%
15.82
14.66
12.95
13.33
15.32
15.32
17.57
18.01
20.95
23.88
18.46
18.01
15.57
23
17.21
FCF margin%
28.92
31.65
31.11
32.87
32.48
33.43
34.05
35.94
36.06
38.03
8.12
35.94
33.15
71
0.830
FCF / Net incomex
0.291
0.285
0.321
0.354
0.397
0.439
0.514
0.540
0.628
0.732
0.940
0.540
0.418
31
21.19
ROIC%
16.16
13.58
14.06
16.38
19.00
20.79
21.05
21.27
21.07
22.79
27.86
21.07
19.89
59
19.41
Return on equity%
19.39
17.16
16.55
18.53
16.90
15.14
12.65
10.29
10.05
9.98
26.16
10.29
15.85
25
28.55
Return on assets%
17.74
19.48
17.84
18.65
17.45
14.91
16.17
18.11
19.83
18.06
17.48
18.06
17.95
51
5.16
EPS¥
2.62
2.59
2.59
2.33
2.11
2.13
2.20
2.14
2.09
2.03
5.44
(0.75%)
(2.12%)
—
27.58
EPS growth%
32.62
32.27
31.46
30.65
31.64
34.15
36.73
37.26
34.95
32.29
11.80
34.95
32.45
89
1.95
Bookvalue per sh¥
2.04
2.38
2.37
2.37
2.51
2.91
3.07
3.35
3.50
3.76
1.58
8.45%
5.73%
—
1.06
FCF per share¥
4.44
5.12
5.85
6.13
6.92
8.05
8.19
9.29
10.45
10.97
2.48
9.64%
10.48%
—
3.20
Dividend per sh¥
4.03
4.47
4.77
5.55
5.95
6.68
7.13
8.31
7.92
8.72
3.45
7.94%
9.12%
—
27.37
Div yield (avg)%
19.71
17.66
14.93
13.75
12.32
13.35
10.77
13.02
14.31
13.94
12.26
13.35
13.85
65
25.71
Payout ratio%
7.65
5.05
4.80
7.09
6.42
7.27
7.08
7.81
10.21
11.58
21.25
7.81
7.18
20
152.4
Shares (diluted)M
116.3
116.7
108.5
101.3
109.7
104.7
107.9
100.3
98.12
102.0
153.3
(1.43%)
(1.20%)
60
12.41
Buyback yield%
30.30
32.45
32.97
30.22
29.60
30.43
30.84
32.71
29.81
30.14
22.84
30.43
30.36
15
0.828
D/E ratiox
0.900
1.000
1.048
1.012
0.975
0.992
0.894
0.887
0.857
0.838
1.716
0.887
0.937
22
0.811
Enterprise value¥B
1.113
1.219
1.154
1.299
1.389
1.371
1.263
1.190
1.309
1.333
0.834
(0.81%)
1.48%
31
0.448
LT debt¥B
1.474
1.538
1.699
1.748
2.036
2.283
2.463
2.753
2.852
2.962
0.126
7.78%
8.51%
58
Revenue
¥1.923B
4.24%
1.00×
Cost of revenue
¥953.8M
4.45%
1.02×
Operating expenses
¥361.3M
4.29%
1.00×
Cash and investments
16.59%
Spread over hurdle
14.11%