1.250
Revenue¥B
2.107
2.151
2.197
2.308
2.411
2.452
2.462
2.581
2.699
2.711
1.332
2.38%
2.64%
81
27.02
Revenue growth%
2.44
1.91
1.79
0.40
3.23
4.20
6.67
8.95
10.87
10.55
5.76
8.95
3.71
34
5.28
Gross margin%
17.90
16.00
14.63
15.58
15.44
14.75
16.76
19.42
16.62
15.41
9.41
16.62
15.79
74
6.18
Operating margin%
28.32
29.83
32.45
35.04
33.00
31.25
32.28
32.82
32.01
31.01
10.81
32.01
32.14
86
3.05
Net margin%
23.48
21.70
20.31
19.11
16.77
18.41
20.21
18.85
21.61
20.04
26.02
20.04
20.12
50
13.01
P/E ratio (avg)x
36.69
32.81
33.18
28.83
28.80
30.23
26.24
25.52
25.16
21.92
6.583
25.52
28.82
26
14.42
EV/EBITx
4.364
4.120
4.207
4.519
4.743
4.488
4.221
3.826
3.987
3.505
23.61
3.987
4.214
11
5.43
FCF yield (avg)%
16.18
13.59
14.81
14.18
11.80
14.11
11.15
13.53
13.92
12.70
26.68
13.53
13.76
66
16.58
FCF margin%
10.67
12.06
10.96
11.97
9.71
7.99
6.43
5.91
4.28
3.00
13.00
5.91
8.85
29
0.946
FCF / Net incomex
0.169
0.166
0.152
0.153
0.137
0.144
0.150
0.160
0.137
0.120
1.450
0.144
0.151
88
20.93
ROIC%
29.58
28.53
26.86
25.40
25.72
28.36
30.30
28.45
28.07
25.39
28.10
28.36
28.22
19
28.42
Return on equity%
29.07
29.83
30.64
28.62
26.08
28.54
30.42
28.67
26.56
24.70
12.26
28.54
28.65
48
5.72
Return on assets%
13.38
11.06
8.38
8.41
7.29
5.88
6.66
5.25
5.34
5.95
29.48
5.88
6.98
10
0.41
EPS¥
1.15
1.05
0.95
0.84
0.84
0.81
0.80
0.78
0.78
0.76
0.46
(1.90%)
(5.24%)
—
25.02
EPS growth%
3.93
6.12
7.03
6.24
9.01
6.84
7.36
9.02
9.77
8.41
16.36
8.41
7.19
68
2.35
Bookvalue per sh¥
0.73
0.79
0.69
0.62
0.65
0.67
0.73
0.67
0.67
0.64
1.48
(0.25%)
(1.19%)
—
2.40
FCF per share¥
0.64
0.60
0.68
0.75
0.76
0.86
0.94
0.92
0.98
0.91
0.47
3.70%
2.69%
—
1.25
Dividend per sh¥
2.10
2.09
2.23
2.41
2.32
2.48
2.15
1.92
1.89
1.65
2.92
(6.55%)
(1.44%)
—
18.83
Div yield (avg)%
32.18
35.13
36.44
35.92
36.83
35.86
38.19
37.29
37.81
35.05
26.92
37.29
36.18
75
15.16
Payout ratio%
17.39
15.61
15.60
13.30
15.24
16.06
16.68
14.08
16.39
15.18
18.59
16.06
15.60
14
408.5
Shares (diluted)M
369.9
384.3
356.2
321.2
345.8
309.1
287.1
281.6
300.4
270.0
423.2
(4.83%)
(3.61%)
8
8.75
Buyback yield%
31.29
32.29
34.76
34.82
32.99
33.07
35.18
34.28
37.24
38.85
21.48
35.18
34.52
46
0.937
D/E ratiox
1.180
1.312
1.353
1.451
1.544
1.611
1.759
1.741
1.864
1.985
1.712
1.759
1.577
17
2.131
Enterprise value¥B
2.148
2.422
2.519
2.850
2.894
3.182
3.586
3.535
3.709
4.314
0.100
8.31%
9.27%
91
0.751
LT debt¥B
0.915
0.881
0.959
0.910
0.904
0.866
0.995
1.021
1.137
1.155
0.741
5.03%
1.75%
25
Revenue
¥2.711B
2.64%
1.00×
Cost of revenue
¥1.554B
2.56%
0.99×
Operating expenses
¥330.4M
2.90%
1.03×
Cash and investments
15.46%
Spread over hurdle
57.37%