1.141
Revenue¥B
1.572
1.571
1.586
1.643
1.630
1.647
1.710
1.760
1.820
1.881
1.263
2.91%
2.14%
90
23.96
Revenue growth%
23.43
23.79
23.10
21.06
22.75
21.56
20.71
20.24
18.71
18.73
27.87
20.24
21.31
54
25.94
Gross margin%
30.40
27.59
29.88
30.46
32.78
30.86
32.29
31.08
31.01
29.67
3.49
31.01
30.66
62
15.16
Operating margin%
13.80
15.32
12.70
12.68
15.29
18.00
19.83
22.05
20.87
21.94
12.44
20.87
16.66
79
17.07
Net margin%
26.19
25.65
27.21
29.57
31.31
29.79
30.80
33.57
32.74
33.10
12.36
32.74
30.29
58
30.04
P/E ratio (avg)x
30.40
32.03
34.87
35.46
38.80
43.40
49.32
53.61
55.26
59.32
30.83
53.61
41.10
44
26.95
EV/EBITx
33.04
39.56
44.32
53.28
62.04
64.04
70.54
84.71
85.81
83.67
26.07
83.67
63.04
46
5.39
FCF yield (avg)%
30.47
27.99
25.02
24.81
26.23
28.18
27.25
24.37
24.64
23.44
11.01
24.64
25.62
73
26.57
FCF margin%
2.66
3.73
6.44
3.59
5.28
2.66
0.40
0.40
0.40
3.30
3.31
0.40
2.98
89
1.408
FCF / Net incomex
1.206
1.305
1.426
1.421
1.331
1.233
1.385
1.471
1.602
1.727
1.675
1.471
1.403
63
22.42
ROIC%
6.88
5.10
4.54
4.69
4.19
5.15
7.75
6.35
5.91
5.52
13.70
5.91
5.33
90
14.51
Return on equity%
28.05
25.38
22.92
22.46
22.32
21.23
20.05
19.80
18.55
20.83
26.77
20.05
21.77
19
27.46
Return on assets%
29.42
31.91
34.89
37.04
38.76
41.61
44.23
44.96
43.62
41.72
15.48
43.62
40.19
78
1.75
EPS¥
5.72
5.44
6.25
5.95
6.70
7.60
7.29
8.31
9.40
8.83
1.84
5.67%
5.41%
—
5.44
EPS growth%
18.06
17.28
16.70
18.07
15.45
14.02
13.05
13.21
14.39
13.81
23.81
13.81
14.92
7
3.68
Bookvalue per sh¥
1.65
1.61
1.76
1.66
1.79
2.01
2.27
2.40
2.72
2.73
4.93
8.79%
4.71%
—
4.04
FCF per share¥
4.05
3.87
3.97
3.85
3.44
3.29
3.43
3.25
3.52
3.06
2.11
(2.35%)
(3.70%)
—
2.50
Dividend per sh¥
0.67
0.68
0.59
0.53
0.50
0.54
0.53
0.51
0.48
0.48
1.97
(0.80%)
(2.72%)
—
11.46
Div yield (avg)%
8.73
7.33
5.88
6.92
7.06
8.09
5.35
3.36
0.89
0.40
6.73
3.36
6.40
79
3.80
Payout ratio%
12.45
14.38
17.05
18.37
16.04
14.52
17.11
17.26
18.75
16.57
4.90
17.11
16.81
71
200.1
Shares (diluted)M
324.2
307.4
303.8
308.9
335.4
370.4
360.1
360.1
412.6
457.2
195.5
6.39%
3.00%
9
24.18
Buyback yield%
15.42
15.51
13.54
12.61
10.27
12.59
12.82
13.43
11.77
11.18
3.09
12.59
12.72
17
0.135
D/E ratiox
2.096
2.272
2.577
2.746
2.882
3.000
3.021
3.140
3.439
3.558
1.655
3.140
2.941
47
1.296
Enterprise value¥B
2.306
2.630
2.555
2.649
3.101
3.084
3.225
3.123
3.503
3.961
1.509
5.02%
7.44%
41
0.461
LT debt¥B
0.716
0.683
0.674
0.634
0.604
0.526
0.456
0.467
0.468
0.462
1.293
(5.21%)
(3.98%)
62
Revenue
¥1.881B
2.14%
1.00×
Cost of revenue
¥1.241B
2.19%
1.01×
Operating expenses
¥198.1M
1.77%
0.97×
Cash and investments
19.31%
Spread over hurdle
10.31%