0.101
Revenue¥B
1.339
1.393
1.419
1.431
1.446
1.484
1.524
1.563
1.624
1.699
0.112
3.27%
2.46%
62
13.64
Revenue growth%
7.93
10.02
11.58
12.96
13.43
13.73
15.60
17.34
17.99
16.18
25.52
16.18
13.58
45
8.56
Gross margin%
3.98
4.34
4.33
4.75
2.38
4.97
6.38
8.74
8.47
9.70
28.29
8.47
4.86
38
16.85
Operating margin%
27.03
24.79
27.76
26.28
27.42
29.86
31.12
32.17
35.00
33.76
8.39
32.17
28.81
71
7.67
Net margin%
19.84
18.59
17.05
14.45
13.83
15.78
16.60
14.55
14.60
13.16
15.39
14.60
15.19
75
6.279
P/E ratio (avg)x
18.99
19.98
20.50
20.23
21.34
22.09
21.80
20.78
17.92
18.38
26.91
20.78
20.37
28
36.68
EV/EBITx
17.86
16.21
15.16
14.97
16.07
15.85
16.15
16.86
15.52
16.27
36.29
16.15
16.11
78
10.18
FCF yield (avg)%
29.58
30.58
30.65
28.52
27.06
25.30
27.88
27.27
25.96
26.17
24.72
26.17
27.57
45
23.16
FCF margin%
9.49
7.53
7.88
9.01
9.74
6.97
8.66
8.45
7.32
7.05
8.64
7.32
8.16
27
1.191
FCF / Net incomex
0.505
0.535
0.544
0.545
0.606
0.667
0.669
0.629
0.584
0.548
0.919
0.629
0.566
36
13.67
ROIC%
10.75
11.81
10.28
7.76
6.10
6.51
3.77
3.70
4.22
5.96
27.09
4.22
6.30
17
25.48
Return on equity%
5.05
2.69
0.56
0.40
0.40
0.40
0.40
1.43
0.40
3.28
15.76
0.40
0.48
75
11.02
Return on assets%
32.92
33.05
34.09
32.99
35.44
33.15
36.12
39.00
40.62
41.46
26.10
39.00
34.77
10
1.96
EPS¥
1.38
1.20
1.19
1.06
0.92
0.94
0.97
0.88
0.77
0.76
2.15
(3.86%)
(5.29%)
—
23.77
EPS growth%
17.73
15.03
17.47
17.32
15.56
18.41
18.32
16.50
17.95
18.87
9.42
18.32
17.60
62
1.67
Bookvalue per sh¥
1.02
1.04
1.14
1.24
1.20
1.17
1.32
1.26
1.42
1.46
2.98
3.89%
4.02%
—
1.51
FCF per share¥
2.69
2.72
2.89
2.79
2.75
2.69
3.18
3.23
3.70
3.58
1.29
5.44%
2.89%
—
2.65
Dividend per sh¥
2.78
2.82
3.28
3.13
3.64
3.55
3.94
4.05
4.49
4.98
1.87
6.44%
7.78%
—
20.45
Div yield (avg)%
18.94
17.01
17.82
15.58
13.93
10.95
9.95
9.20
9.21
10.79
11.01
9.95
12.44
92
25.50
Payout ratio%
13.74
15.46
15.63
17.39
15.59
16.08
17.80
18.13
19.74
21.75
10.09
18.13
16.74
29
494.7
Shares (diluted)M
431.5
413.6
445.7
432.4
384.8
328.0
346.2
347.0
338.1
314.0
495.0
(3.99%)
(2.70%)
16
29.66
Buyback yield%
10.62
7.97
9.51
7.73
9.29
11.02
11.23
13.74
15.94
14.28
22.45
13.74
10.82
54
0.942
D/E ratiox
1.133
1.183
1.115
1.202
1.337
1.528
1.448
1.407
1.325
1.255
1.047
1.407
1.290
30
1.238
Enterprise value¥B
1.084
1.060
1.161
1.216
1.176
1.291
1.234
1.151
1.085
1.017
0.523
(2.87%)
(0.26%)
59
0.485
LT debt¥B
2.132
2.123
2.201
2.080
1.898
1.813
1.907
1.773
1.901
1.805
0.427
(1.00%)
(1.09%)
43
Revenue
¥1.699B
2.46%
1.00×
Cost of revenue
¥1.184B
2.42%
1.00×
Operating expenses
¥295.0M
2.56%
1.01×
Cash and investments
14.11%
Spread over hurdle
(1.65%)