0.877
Revenue¥B
1.458
1.478
1.546
1.557
1.595
1.617
1.652
1.696
1.707
1.776
0.895
2.18%
2.26%
92
20.09
Revenue growth%
17.24
14.67
12.41
11.29
11.99
11.03
8.57
9.04
6.98
8.26
6.92
8.57
11.16
6
28.81
Gross margin%
31.80
33.39
35.51
33.58
35.58
37.31
37.33
36.25
35.85
33.39
13.12
36.25
35.54
50
27.55
Operating margin%
17.75
18.36
17.30
20.06
20.13
19.16
21.09
20.74
23.64
23.85
14.51
21.09
20.09
86
28.65
Net margin%
36.92
34.86
35.82
36.00
38.05
38.03
35.78
37.01
35.96
34.42
22.22
35.96
35.98
48
27.32
P/E ratio (avg)x
34.60
38.91
43.05
42.05
44.15
50.75
52.10
61.21
68.41
74.11
20.35
61.21
47.45
19
16.82
EV/EBITx
10.18
10.67
11.44
10.44
9.464
8.820
9.594
10.28
9.359
9.287
26.46
9.359
9.889
83
13.73
FCF yield (avg)%
21.94
20.94
20.89
18.74
15.99
13.47
11.87
14.71
17.65
20.11
15.66
14.71
18.20
62
17.45
FCF margin%
21.32
20.21
18.68
20.70
21.29
22.26
19.58
21.54
21.24
19.30
4.52
21.24
20.97
16
0.172
FCF / Net incomex
0.781
0.753
0.756
0.809
0.752
0.816
0.725
0.710
0.773
0.821
1.605
0.773
0.765
87
27.63
ROIC%
22.76
23.29
25.36
27.01
24.51
25.69
28.03
28.80
31.59
33.95
24.91
28.80
26.35
28
6.67
Return on equity%
27.16
26.64
29.26
30.13
27.98
25.60
24.20
26.66
26.21
28.81
11.53
26.21
26.91
58
20.00
Return on assets%
8.37
10.16
8.37
8.95
9.82
8.58
8.95
9.00
9.63
9.04
15.85
9.00
8.97
7
0.93
EPS¥
0.26
0.26
0.25
0.24
0.24
0.22
0.22
0.23
0.20
0.22
1.03
(2.39%)
(1.84%)
—
28.73
EPS growth%
7.35
4.84
7.07
9.28
8.29
9.90
12.84
13.40
11.60
12.32
22.63
12.32
9.59
88
0.51
Bookvalue per sh¥
1.80
2.02
2.09
2.03
2.03
2.13
2.37
2.52
2.62
3.00
0.65
8.07%
6.17%
—
0.86
FCF per share¥
1.12
1.25
1.39
1.38
1.60
1.83
1.86
2.12
2.33
2.56
1.13
9.77%
8.31%
—
1.11
Dividend per sh¥
0.45
0.49
0.54
0.57
0.59
0.63
0.67
0.66
0.63
0.70
0.76
3.54%
5.72%
—
18.93
Div yield (avg)%
2.88
0.48
0.43
2.75
4.96
3.77
5.34
4.25
6.04
6.41
4.21
5.34
4.01
16
10.01
Payout ratio%
9.65
11.25
12.77
15.28
15.27
12.96
13.91
16.79
18.75
18.54
11.83
16.79
14.59
46
502.7
Shares (diluted)M
490.1
530.2
534.7
499.8
559.7
542.4
578.3
596.7
615.5
669.5
524.6
3.65%
4.30%
31
12.94
Buyback yield%
21.48
22.79
24.46
22.62
20.28
23.18
20.56
19.54
20.90
18.79
6.20
20.56
21.19
71
1.729
D/E ratiox
0.491
0.472
0.473
0.456
0.479
0.521
0.522
0.552
0.508
0.472
1.658
0.521
0.485
54
956.5
Enterprise value¥M
112.3
124.4
118.3
109.7
115.1
120.6
137.8
137.3
152.2
138.6
645.2
3.78%
3.49%
75
2.246
LT debt¥B
1.832
2.052
2.285
2.238
2.083
2.118
2.099
2.397
2.756
3.010
2.249
7.64%
5.83%
86
Revenue
¥1.776B
2.26%
1.00×
Cost of revenue
¥907.7M
2.38%
1.01×
Operating expenses
¥326.6M
2.28%
1.00×
Spread over hurdle
(0.63%)