3.396
Revenue¥B
1.778
1.919
2.029
2.101
2.196
2.379
2.569
2.682
2.896
3.031
3.541
6.66%
6.04%
77
27.85
Revenue growth%
8.85
11.35
12.54
13.28
11.72
9.57
7.30
5.44
5.20
7.54
8.73
7.30
9.21
65
22.92
Gross margin%
0.57
0.40
1.86
1.93
3.19
4.93
3.86
4.24
5.77
3.49
22.94
4.24
3.34
66
12.91
Operating margin%
21.17
21.93
19.27
17.06
17.34
18.11
17.41
17.76
17.93
19.25
19.50
17.93
18.02
36
23.12
Net margin%
28.26
26.80
24.92
25.00
22.92
25.04
27.53
30.13
28.03
25.75
24.96
27.53
26.27
48
22.20
P/E ratio (avg)x
21.39
23.98
25.45
30.35
34.48
36.73
35.99
38.73
39.11
42.99
10.35
38.73
35.24
66
33.15
EV/EBITx
12.05
13.83
15.77
17.76
20.12
21.67
21.54
21.03
24.14
22.97
36.38
21.67
20.58
95
13.86
FCF yield (avg)%
9.14
9.36
7.55
7.02
9.73
8.51
11.18
12.99
13.35
12.01
20.90
12.01
9.55
29
7.53
FCF margin%
14.16
15.38
15.11
14.07
11.67
11.18
11.82
10.55
7.70
4.87
7.28
10.55
11.75
37
0.500
FCF / Net incomex
0.803
0.805
0.714
0.679
0.651
0.662
0.638
0.670
0.709
0.730
0.753
0.670
0.694
72
20.53
ROIC%
16.07
15.27
14.66
16.38
17.90
15.03
14.97
15.60
17.55
17.38
22.17
15.60
15.83
43
29.62
Return on equity%
21.25
21.85
22.98
21.51
21.89
21.94
24.68
23.02
23.99
24.90
2.51
23.99
22.46
9
23.59
Return on assets%
8.60
9.53
6.86
5.20
2.23
1.51
3.83
6.04
3.43
4.25
15.18
3.83
4.72
29
1.73
EPS¥
3.27
3.65
3.85
4.41
4.39
4.38
5.03
5.60
6.69
6.65
1.87
8.66%
9.29%
—
22.29
EPS growth%
23.13
24.65
21.87
21.97
20.84
19.74
21.80
19.39
21.18
22.99
10.36
21.18
21.83
30
2.77
Bookvalue per sh¥
3.62
3.69
3.64
4.10
4.02
4.06
4.12
4.32
4.28
5.01
1.83
4.48%
2.98%
—
1.40
FCF per share¥
1.11
1.08
1.18
1.34
1.49
1.46
1.63
1.72
1.86
2.05
2.71
6.60%
5.37%
—
2.22
Dividend per sh¥
1.43
1.39
1.31
1.34
1.22
1.10
1.03
0.94
0.95
0.99
2.80
(3.95%)
(3.06%)
—
22.54
Div yield (avg)%
6.15
7.23
6.51
4.21
2.86
4.14
2.94
3.45
1.68
0.96
22.69
2.94
3.80
38
12.38
Payout ratio%
17.01
18.26
17.22
16.01
15.03
13.29
13.44
14.19
12.40
9.66
23.48
13.29
14.61
38
1.289
Shares (diluted)B
1.085
1.109
1.115
1.220
1.095
0.994
1.028
0.905
0.796
0.837
1.293
(5.23%)
(1.76%)
20
17.24
Buyback yield%
0.40
0.40
0.40
0.62
0.90
3.58
1.49
0.40
0.40
2.74
12.34
1.49
0.51
94
1.648
D/E ratiox
0.491
0.464
0.399
0.361
0.376
0.336
0.358
0.326
0.322
0.284
0.776
0.326
0.360
29
2.857
Enterprise value¥B
3.096
2.970
3.309
3.212
3.272
2.968
2.989
2.714
2.500
2.317
0.240
(6.67%)
(2.89%)
52
0.878
LT debt¥B
1.076
1.057
1.127
1.112
1.165
1.268
1.268
1.287
1.308
1.385
0.562
3.52%
2.38%
58
Revenue
¥3.031B
6.04%
1.00×
Cost of revenue
¥2.112B
6.33%
1.03×
Operating expenses
¥354.5M
5.95%
0.99×
Cash and investments
17.94%
Spread over hurdle
(2.40%)