1.687
Revenue¥B
1.421
1.512
1.620
1.724
1.866
2.019
2.150
2.349
2.484
2.723
1.734
7.85%
7.35%
10
20.95
Revenue growth%
20.20
22.61
20.69
22.27
21.63
22.42
19.89
20.41
21.84
20.38
6.64
20.41
21.16
9
26.76
Gross margin%
8.40
6.90
8.82
7.65
8.58
9.17
11.74
13.62
12.85
10.24
9.07
11.74
8.99
86
9.06
Operating margin%
30.27
32.44
31.15
30.92
32.24
34.85
32.67
30.76
30.26
27.40
29.94
30.76
31.03
32
22.13
Net margin%
26.99
27.21
28.62
27.71
25.78
26.11
24.97
26.53
28.74
27.03
20.42
26.53
27.01
43
14.67
P/E ratio (avg)x
32.26
33.94
32.13
36.17
40.61
38.51
40.26
42.19
41.66
47.08
20.11
41.66
39.38
53
23.68
EV/EBITx
9.162
8.463
7.737
7.005
7.948
8.840
9.565
9.674
10.90
12.36
22.90
9.674
9.001
45
5.40
FCF yield (avg)%
29.04
27.56
27.54
28.20
28.57
26.94
29.69
30.51
27.83
28.47
16.37
28.47
28.33
59
23.30
FCF margin%
1.50
4.46
7.10
6.30
6.57
3.66
3.73
2.78
4.88
3.99
13.72
3.73
4.23
43
1.624
FCF / Net incomex
1.621
1.855
2.178
2.439
2.677
2.680
2.877
2.926
3.066
3.057
1.357
2.926
2.678
10
2.03
ROIC%
30.95
31.96
34.25
32.16
32.03
33.61
33.13
35.20
34.38
33.16
17.59
33.61
33.14
60
13.97
Return on equity%
19.22
20.96
21.01
19.22
17.36
16.33
16.75
17.17
18.23
19.01
28.12
17.17
18.62
71
2.76
Return on assets%
6.78
4.70
7.55
6.30
4.31
3.95
2.57
4.78
4.14
4.63
29.25
4.14
4.67
87
2.68
EPS¥
4.57
4.27
4.49
4.34
4.08
3.71
3.95
3.96
3.75
3.49
2.91
(3.09%)
(1.72%)
—
16.68
EPS growth%
6.93
6.84
9.75
11.11
12.48
10.82
8.43
9.75
12.19
10.93
19.60
10.82
10.29
57
6.36
Bookvalue per sh¥
4.66
4.84
5.37
5.29
5.91
5.88
6.75
6.73
6.73
7.83
3.16
5.76%
4.69%
—
5.81
FCF per share¥
6.86
6.66
6.68
7.49
7.27
8.32
8.67
8.72
9.56
11.18
5.08
8.99%
5.37%
—
1.36
Dividend per sh¥
6.06
5.34
4.85
4.75
5.08
4.86
4.54
3.90
3.71
4.01
4.83
(4.63%)
(4.23%)
—
7.30
Div yield (avg)%
26.94
28.51
27.03
29.88
30.86
30.63
27.86
25.78
28.71
28.91
20.47
28.71
28.61
69
13.58
Payout ratio%
11.63
11.41
13.89
13.81
15.13
16.99
19.42
21.23
18.58
21.14
12.54
19.42
16.06
22
88.74
Shares (diluted)M
75.35
66.90
70.72
71.09
75.97
72.29
75.51
82.19
76.59
66.51
89.60
(2.62%)
(1.35%)
65
12.91
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.07
0.40
24.32
0.40
0.40
70
1.522
D/E ratiox
0.790
0.755
0.811
0.849
0.814
0.795
0.823
0.789
0.707
0.750
0.764
0.789
0.792
48
0.182
Enterprise value¥B
2.058
2.057
2.293
2.424
2.427
2.329
2.639
2.563
2.466
2.770
0.134
2.68%
2.69%
72
2.288
LT debt¥B
1.316
1.440
1.476
1.603
1.882
2.130
2.235
2.279
2.345
2.272
0.213
3.84%
7.41%
51
Revenue
¥2.723B
7.35%
1.00×
Cost of revenue
¥1.196B
7.27%
0.99×
Operating expenses
¥633.1M
7.36%
1.00×
Cash and investments
17.85%
Spread over hurdle
88.88%