1.668
Revenue¥B
2.310
2.418
2.596
2.718
2.896
3.078
3.223
3.415
3.697
3.870
1.727
5.97%
6.05%
48
27.42
Revenue growth%
9.55
11.43
11.01
12.91
14.47
15.46
13.74
11.64
13.53
15.89
7.41
13.74
13.22
25
14.16
Gross margin%
18.04
18.52
20.18
18.18
17.77
19.30
21.25
20.95
22.97
24.66
7.91
21.25
19.74
50
11.89
Operating margin%
25.40
23.07
20.17
19.88
17.58
16.78
19.78
17.88
15.74
17.96
18.85
17.88
18.87
89
16.53
Net margin%
17.57
18.16
20.72
19.30
19.35
17.93
17.49
17.39
16.06
13.80
14.60
17.39
17.75
62
22.78
P/E ratio (avg)x
42.12
49.95
52.19
50.86
54.21
60.71
71.59
74.06
73.31
85.15
26.95
73.31
57.46
58
36.01
EV/EBITx
19.30
22.23
25.23
25.13
26.08
25.08
24.58
25.17
23.89
26.69
28.66
25.08
25.11
13
17.73
FCF yield (avg)%
9.97
11.34
10.30
13.17
15.84
18.58
18.36
19.24
20.75
20.64
29.42
19.24
17.10
40
6.43
FCF margin%
0.69
3.34
3.72
5.00
3.46
0.87
2.39
3.95
2.67
2.88
21.70
2.67
3.11
89
0.165
FCF / Net incomex
1.292
1.348
1.234
1.185
1.153
1.208
1.272
1.211
1.341
1.424
1.421
1.272
1.253
79
24.68
ROIC%
30.17
30.85
28.47
29.72
26.83
29.45
28.16
25.81
26.05
27.78
9.90
27.78
28.31
38
4.46
Return on equity%
3.96
5.00
2.27
4.07
4.54
1.66
3.60
1.79
2.43
1.21
3.14
1.79
3.01
68
25.29
Return on assets%
24.23
23.28
22.53
20.67
23.07
22.14
24.80
27.10
27.33
28.34
6.97
27.10
23.75
59
2.21
EPS¥
6.00
6.91
7.63
7.47
8.49
8.18
8.60
9.92
11.07
12.53
2.44
8.10%
7.63%
—
15.27
EPS growth%
17.97
20.36
21.23
20.25
20.74
22.06
19.95
18.34
17.95
19.59
8.55
19.59
20.10
42
1.88
Bookvalue per sh¥
6.70
7.44
8.71
9.74
10.63
10.58
10.94
10.68
10.23
10.90
1.59
0.50%
5.85%
—
2.06
FCF per share¥
8.20
8.45
9.39
10.67
10.95
11.15
12.36
12.95
12.70
13.91
2.35
4.91%
6.38%
—
8.29
Dividend per sh¥
2.11
2.20
1.95
1.80
1.62
1.54
1.54
1.57
1.62
1.71
4.04
1.08%
(2.28%)
—
16.44
Div yield (avg)%
26.73
25.93
23.12
20.23
22.60
20.11
20.95
21.19
20.85
17.98
26.74
20.85
21.07
26
20.19
Payout ratio%
24.21
22.84
21.08
21.85
23.44
25.97
23.61
21.38
19.56
18.25
6.30
21.38
22.34
35
204.0
Shares (diluted)M
225.1
249.7
254.8
279.2
315.7
365.7
371.6
426.2
456.1
508.5
196.8
10.01%
8.95%
47
21.01
Buyback yield%
4.19
3.93
1.86
4.63
5.80
5.79
5.39
2.67
4.90
2.83
21.54
4.90
4.41
76
1.139
D/E ratiox
0.425
0.395
0.369
0.334
0.344
0.333
0.331
0.308
0.325
0.315
1.356
0.325
0.333
93
2.988
Enterprise value¥B
2.534
2.756
3.005
3.415
3.678
3.536
4.014
4.182
3.830
4.342
1.953
3.38%
5.12%
33
0.567
LT debt¥B
0.467
0.533
0.522
0.606
0.625
0.701
0.812
0.863
0.988
1.093
2.907
11.84%
8.28%
80
Revenue
¥3.870B
6.05%
1.00×
Cost of revenue
¥1.669B
5.79%
0.98×
Operating expenses
¥894.9M
6.48%
1.04×
Cash and investments
18.41%
Spread over hurdle
41.33%