2.404
Revenue¥B
6.503
6.797
7.213
7.596
7.832
8.019
8.313
8.599
9.138
9.608
2.690
4.17%
4.41%
58
4.78
Revenue growth%
14.98
12.09
10.57
12.71
14.72
11.93
12.69
13.13
14.83
15.59
21.10
13.13
12.92
56
8.00
Gross margin%
16.62
15.57
12.77
14.62
13.36
12.64
10.61
12.36
13.77
12.14
22.29
12.36
13.07
63
4.59
Operating margin%
23.59
22.74
22.40
24.03
24.81
24.26
26.92
27.89
30.85
30.71
18.83
27.89
24.54
42
2.75
Net margin%
6.30
4.27
2.99
5.03
3.23
2.87
4.35
1.49
0.40
1.43
20.53
1.49
3.11
60
33.91
P/E ratio (avg)x
60.56
70.34
77.44
84.62
99.04
102.5
119.1
128.6
155.8
154.4
15.04
128.6
100.8
20
27.79
EV/EBITx
33.50
35.38
39.48
43.16
44.96
46.04
45.37
50.37
57.04
58.72
35.60
50.37
45.16
45
16.49
FCF yield (avg)%
17.92
17.54
17.59
16.97
15.09
17.34
15.10
13.30
14.76
14.16
9.53
14.76
16.03
65
13.49
FCF margin%
7.77
5.88
2.93
1.09
2.16
0.40
0.40
1.50
0.40
0.40
6.03
0.40
1.29
23
0.942
FCF / Net incomex
0.686
0.730
0.810
0.793
0.819
0.883
0.900
0.874
0.852
0.814
1.576
0.874
0.816
39
22.87
ROIC%
5.45
4.45
4.63
3.94
3.41
5.42
4.12
4.11
2.86
2.76
18.32
4.11
4.11
93
25.18
Return on equity%
18.32
18.05
20.73
18.19
17.36
15.11
12.71
10.65
11.04
8.35
12.61
11.04
16.24
27
16.80
Return on assets%
26.96
25.77
27.96
26.84
26.01
25.03
26.44
24.56
21.58
23.11
18.14
24.56
25.89
90
1.48
EPS¥
0.75
0.68
0.74
0.79
0.76
0.77
0.73
0.67
0.64
0.55
1.62
(6.13%)
(4.07%)
—
19.32
EPS growth%
26.09
28.36
27.67
24.88
26.08
24.22
24.24
25.96
24.92
22.74
17.16
24.24
25.44
10
0.92
Bookvalue per sh¥
0.98
0.95
1.04
1.02
1.12
1.14
1.16
1.06
1.16
1.19
0.85
1.18%
2.14%
—
2.26
FCF per share¥
1.15
1.07
0.99
0.86
0.92
0.95
0.89
0.91
0.97
0.98
2.40
1.27%
(0.83%)
—
2.36
Dividend per sh¥
1.24
1.51
1.73
1.77
2.07
2.06
2.10
2.37
2.65
2.61
0.72
4.74%
9.55%
—
17.07
Div yield (avg)%
28.39
27.52
24.76
22.68
23.65
23.07
25.64
22.74
24.70
25.95
15.28
24.70
24.73
60
21.39
Payout ratio%
4.79
2.67
2.02
1.44
0.40
0.40
1.32
3.31
0.81
0.40
14.30
0.81
1.38
65
3.867
Shares (diluted)B
4.701
5.400
5.716
6.386
6.650
7.447
7.890
7.769
7.261
7.930
3.777
3.58%
6.75%
72
24.12
Buyback yield%
30.28
31.98
29.30
26.79
27.25
28.69
29.65
26.66
29.00
30.83
5.75
29.00
29.15
57
0.759
D/E ratiox
0.741
0.783
0.777
0.796
0.791
0.719
0.762
0.688
0.781
0.756
0.473
0.756
0.770
49
5.710
Enterprise value¥B
10.12
9.849
10.68
10.17
10.35
10.42
11.39
10.67
11.24
12.29
1.019
3.50%
2.56%
46
7.941
LT debt¥B
1.900
1.740
1.728
1.577
1.387
1.239
1.287
1.170
1.094
1.055
1.102
(5.34%)
(7.13%)
37
Revenue
¥9.608B
4.41%
1.00×
Cost of revenue
¥5.429B
4.68%
1.03×
Operating expenses
¥990.0M
3.01%
0.87×
Cash and investments
14.76%
Spread over hurdle
79.53%