1.425
Revenue¥B
1.611
1.621
1.669
1.715
1.727
1.741
1.722
1.767
1.767
1.778
1.538
0.59%
1.02%
43
14.21
Revenue growth%
2.48
1.70
0.40
1.84
4.20
3.29
2.20
3.80
0.90
0.76
21.27
2.20
2.02
31
14.60
Gross margin%
30.69
32.67
35.39
36.43
37.63
36.01
36.21
33.65
30.96
28.21
5.60
33.65
34.52
42
3.34
Operating margin%
28.40
29.67
30.23
28.21
29.44
30.40
27.61
29.81
30.72
29.25
14.38
29.81
29.56
9
2.37
Net margin%
16.98
17.38
16.77
18.84
20.78
19.45
20.08
18.45
18.25
19.58
4.85
19.45
18.65
93
32.66
P/E ratio (avg)x
15.01
16.77
19.82
20.71
22.08
24.27
28.64
31.97
38.31
38.60
30.86
31.97
23.18
87
21.14
EV/EBITx
38.63
38.18
38.40
42.60
49.37
56.51
59.13
59.24
59.07
59.32
24.36
59.13
52.94
6
5.14
FCF yield (avg)%
19.64
19.06
21.83
22.23
19.34
22.19
19.72
18.61
20.27
17.36
9.91
19.72
19.68
27
8.97
FCF margin%
11.60
10.25
12.31
13.14
15.85
16.29
16.33
18.18
19.92
21.10
12.38
18.18
16.07
7
0.288
FCF / Net incomex
0.731
0.683
0.632
0.598
0.575
0.593
0.627
0.615
0.639
0.694
0.307
0.627
0.630
27
25.40
ROIC%
23.53
22.50
23.33
22.18
24.86
27.06
25.35
28.18
27.22
26.65
4.15
27.06
25.11
74
23.59
Return on equity%
23.23
22.35
23.77
25.75
23.12
24.59
27.39
26.39
26.38
27.31
25.30
26.39
25.17
67
9.76
Return on assets%
2.99
0.99
3.93
6.13
4.77
5.02
6.69
4.76
7.36
9.38
21.11
6.69
4.89
51
2.35
EPS¥
5.96
5.89
5.76
6.73
7.04
8.04
9.36
10.32
11.01
11.49
2.48
10.29%
6.88%
—
19.54
EPS growth%
25.09
23.16
23.26
22.52
21.58
24.56
25.26
24.80
23.60
25.93
27.43
24.80
24.08
8
4.43
Bookvalue per sh¥
2.33
2.42
2.37
2.33
2.60
2.73
3.05
2.86
3.09
2.73
0.74
0.95%
0.64%
—
4.12
FCF per share¥
2.65
3.02
3.02
2.82
3.16
3.63
3.99
4.63
5.26
5.69
1.68
12.47%
8.61%
—
3.75
Dividend per sh¥
2.86
3.25
3.07
3.42
3.94
3.62
4.03
4.12
4.38
4.48
1.54
2.64%
5.32%
—
23.28
Div yield (avg)%
17.93
15.63
15.74
17.94
19.16
20.74
22.35
20.34
18.25
16.02
14.10
20.34
18.10
17
24.53
Payout ratio%
18.68
19.65
20.13
19.19
18.74
16.50
13.56
11.53
11.52
12.80
16.56
12.80
17.59
86
228.5
Shares (diluted)M
296.0
290.2
293.6
276.3
293.7
290.1
292.8
288.3
324.3
350.6
227.3
3.60%
2.38%
37
11.12
Buyback yield%
30.71
28.36
27.61
30.42
32.87
35.11
37.23
40.06
42.05
42.13
8.19
40.06
33.99
64
1.671
D/E ratiox
1.256
1.468
1.729
1.788
2.110
2.434
2.347
2.563
2.584
2.555
1.641
2.555
2.228
84
0.167
Enterprise value¥B
1.050
1.078
1.202
1.323
1.271
1.459
1.605
1.616
1.875
2.028
0.432
9.81%
7.58%
22
0.436
LT debt¥B
2.258
2.633
2.739
2.793
3.289
3.550
3.439
3.915
4.700
4.807
0.284
7.88%
8.89%
7
Revenue
¥1.778B
1.02%
1.00×
Cost of revenue
¥1.184B
1.05%
1.00×
Operating expenses
¥397.5M
1.11%
1.01×
Property and equipment
22.76%
Cash and investments
17.03%
Spread over hurdle
13.01%