0.711
Revenue¥B
0.713
0.740
0.781
0.827
0.895
0.935
1.010
1.086
1.125
1.193
0.791
5.93%
5.71%
23
13.68
Revenue growth%
19.90
18.46
21.29
20.85
21.39
19.48
20.25
17.41
14.61
12.91
8.05
17.41
19.69
90
7.10
Gross margin%
24.56
24.01
26.96
28.50
31.30
32.85
31.12
31.72
29.92
29.31
10.75
31.12
29.61
32
2.46
Operating margin%
9.29
7.83
9.33
12.22
10.08
12.47
15.04
16.70
16.19
16.92
15.44
16.19
12.35
94
2.50
Net margin%
26.34
25.97
23.11
22.75
21.62
22.81
19.92
18.62
17.63
19.56
18.41
19.56
22.18
83
13.14
P/E ratio (avg)x
4.815
4.103
4.166
3.880
3.954
3.531
3.177
3.017
2.640
2.826
34.95
3.017
3.705
14
31.73
EV/EBITx
43.37
42.64
42.55
49.69
58.05
65.16
75.03
73.27
78.15
75.77
36.89
75.03
61.61
47
16.32
FCF yield (avg)%
27.83
28.76
30.98
28.54
27.51
25.29
27.93
28.92
30.22
31.60
26.62
28.92
28.65
86
25.83
FCF margin%
21.43
23.65
20.72
21.48
22.01
21.89
18.98
20.62
18.84
19.82
7.73
19.82
21.08
42
0.990
FCF / Net incomex
1.071
1.095
1.218
1.239
1.130
1.227
1.195
1.095
0.980
1.083
1.726
1.095
1.113
60
5.76
ROIC%
16.56
14.43
16.49
13.51
16.44
17.30
16.82
18.69
18.88
16.27
16.39
17.30
16.53
62
29.04
Return on equity%
27.62
29.89
28.80
30.34
29.77
29.65
27.58
25.11
27.38
29.82
4.07
27.58
29.22
64
27.59
Return on assets%
21.22
19.67
18.43
15.59
14.21
14.16
14.97
15.66
13.77
12.20
4.35
14.16
15.28
83
1.32
EPS¥
3.15
3.43
3.44
3.38
3.58
3.97
4.08
4.59
4.70
5.26
1.47
7.99%
5.08%
—
28.36
EPS growth%
30.29
32.12
31.83
32.67
35.55
37.85
34.92
32.88
31.55
30.45
12.81
32.88
32.40
13
2.95
Bookvalue per sh¥
4.43
4.55
4.94
4.90
5.74
6.73
6.53
6.38
7.30
8.70
2.45
8.68%
8.22%
—
3.56
FCF per share¥
1.38
1.39
1.53
1.41
1.52
1.42
1.59
1.73
1.78
1.64
0.92
1.43%
1.86%
—
3.01
Dividend per sh¥
1.11
1.10
1.14
1.21
1.30
1.41
1.38
1.39
1.58
1.56
3.11
3.83%
2.73%
—
6.21
Div yield (avg)%
23.90
23.55
24.47
25.40
27.00
28.23
27.79
27.56
28.59
30.35
4.25
28.23
27.28
80
6.41
Payout ratio%
7.17
6.89
7.68
10.09
9.06
9.78
12.56
10.18
7.27
9.27
24.52
9.78
9.17
12
518.4
Shares (diluted)M
608.8
586.2
620.8
640.3
692.7
726.5
702.4
696.2
673.5
665.3
501.4
(0.80%)
1.87%
27
9.04
Buyback yield%
24.93
22.91
20.03
18.13
19.69
21.99
20.84
19.15
20.43
19.60
27.26
20.43
20.23
6
1.651
D/E ratiox
0.399
0.423
0.440
0.409
0.447
0.456
0.412
0.367
0.358
0.367
0.284
0.367
0.410
11
546.7
Enterprise value¥M
547.6
525.4
523.7
458.5
457.4
448.4
396.7
406.6
441.9
486.8
775.9
1.26%
(0.25%)
84
794.0
LT debt¥M
653.9
689.1
652.3
717.9
700.0
755.0
754.6
828.3
862.7
960.2
793.8
6.53%
5.15%
83
Revenue
¥1.193B
5.71%
1.00×
Cost of revenue
¥672.9M
5.79%
1.01×
Operating expenses
¥247.9M
5.43%
0.97×
Cash and investments
19.64%
Spread over hurdle
(0.79%)