0.081
Revenue¥B
0.660
0.709
0.746
0.773
0.814
0.849
0.884
0.951
1.005
1.053
0.084
5.28%
5.37%
80
5.25
Revenue growth%
7.73
5.76
6.70
4.40
3.69
3.46
1.81
1.65
0.40
0.40
7.37
1.65
3.58
60
28.10
Gross margin%
14.99
13.80
11.89
8.99
11.91
14.44
16.43
17.54
19.50
18.48
27.93
17.54
14.72
25
16.62
Operating margin%
8.94
11.32
9.41
10.25
12.05
10.62
8.67
8.56
9.42
6.72
7.53
8.67
9.42
53
7.82
Net margin%
23.91
23.45
22.75
25.11
23.45
26.14
29.04
32.02
31.30
31.63
4.75
31.30
25.62
92
30.98
P/E ratio (avg)x
38.95
36.25
36.25
37.43
37.20
34.47
32.22
30.21
33.96
36.39
30.14
33.96
36.25
57
14.83
EV/EBITx
14.71
14.85
15.85
15.92
17.85
19.00
21.17
21.25
23.70
25.16
7.922
21.25
18.42
89
3.97
FCF yield (avg)%
19.02
20.24
18.67
18.27
17.16
19.13
16.80
16.34
18.32
20.34
10.11
18.32
18.49
77
6.91
FCF margin%
8.88
11.20
11.97
13.24
14.75
13.08
13.52
11.43
9.23
7.45
2.96
11.43
11.70
59
1.192
FCF / Net incomex
1.903
2.157
2.259
2.556
2.975
2.818
2.840
2.735
2.843
2.738
0.856
2.818
2.736
24
17.35
ROIC%
19.50
20.31
17.35
16.84
14.53
12.69
10.15
11.13
10.83
8.35
24.68
10.83
13.61
87
28.06
Return on equity%
28.91
28.81
27.27
27.56
25.79
23.62
26.17
27.79
29.88
28.89
25.73
27.79
27.68
61
20.46
Return on assets%
13.07
10.42
9.69
7.03
9.05
7.27
6.21
5.39
5.62
4.42
12.81
5.62
7.15
71
0.28
EPS¥
2.28
2.46
2.57
3.02
3.17
3.84
4.25
5.16
5.90
6.28
0.29
14.64%
11.22%
—
20.32
EPS growth%
12.01
14.12
11.73
11.32
12.25
12.60
11.41
10.39
8.14
5.37
11.67
10.39
11.57
50
1.26
Bookvalue per sh¥
0.98
1.07
0.98
0.99
1.05
0.96
0.93
0.98
0.88
0.96
1.50
(1.79%)
(0.03%)
—
0.86
FCF per share¥
1.51
1.81
2.01
2.37
2.59
3.07
3.25
3.44
3.66
3.76
0.77
7.75%
10.85%
—
1.21
Dividend per sh¥
1.58
1.67
1.73
1.70
1.90
2.11
2.05
2.06
2.05
2.07
1.18
1.73%
4.07%
—
24.01
Div yield (avg)%
29.07
27.38
28.96
30.80
32.85
30.20
33.09
30.69
27.69
26.37
6.71
30.20
29.63
90
26.25
Payout ratio%
18.26
16.21
17.88
16.10
16.04
18.70
21.60
20.01
19.09
16.69
29.71
19.09
18.07
42
467.1
Shares (diluted)M
529.9
514.9
497.9
496.4
541.4
552.6
506.2
544.7
502.1
534.5
490.6
(0.26%)
0.57%
7
24.98
Buyback yield%
5.81
3.97
6.34
6.20
3.71
5.03
3.19
4.63
4.06
6.22
4.28
4.63
4.83
85
1.596
D/E ratiox
0.230
0.257
0.298
0.335
0.372
0.379
0.430
0.502
0.506
0.515
0.266
0.502
0.375
15
0.573
Enterprise value¥B
1.104
1.078
1.084
1.085
1.226
1.335
1.280
1.380
1.450
1.457
0.886
3.52%
2.67%
53
639.9
LT debt¥M
81.34
75.35
74.73
80.39
79.66
79.45
88.03
92.50
90.83
84.49
668.6
1.18%
(0.73%)
24
Revenue
¥1.053B
5.37%
1.00×
Cost of revenue
¥664.9M
5.51%
1.01×
Operating expenses
¥264.5M
5.30%
0.99×
Cash and investments
16.51%
Spread over hurdle
(6.30%)