0.985
Revenue¥B
0.427
0.455
0.499
0.546
0.581
0.635
0.671
0.716
0.772
0.850
1.024
7.90%
8.00%
71
8.66
Revenue growth%
3.58
4.22
3.68
3.52
5.01
5.81
4.74
2.26
3.27
1.95
22.98
3.27
3.63
94
10.42
Gross margin%
15.10
16.36
14.14
16.24
18.02
16.22
15.05
15.03
14.62
12.91
27.33
15.03
15.08
95
19.73
Operating margin%
27.87
28.03
26.57
24.22
26.35
27.32
27.99
28.80
28.53
27.47
18.59
27.99
27.67
39
13.80
Net margin%
26.49
26.92
29.32
28.14
29.36
28.42
26.73
24.18
23.31
25.32
15.75
25.32
26.82
84
12.37
P/E ratio (avg)x
43.71
43.44
46.22
47.65
49.86
46.15
50.19
56.56
53.23
49.62
14.87
50.19
48.64
7
35.09
EV/EBITx
31.51
34.84
36.08
39.65
41.40
45.84
47.89
45.73
48.95
52.44
19.50
47.89
43.56
36
6.11
FCF yield (avg)%
9.58
11.63
13.80
15.11
17.45
19.33
18.81
17.71
16.95
17.20
19.07
17.71
17.07
59
29.66
FCF margin%
0.40
2.31
0.40
0.40
1.31
1.71
0.40
0.40
2.49
4.71
26.96
1.71
0.86
82
0.343
FCF / Net incomex
1.810
1.965
1.959
1.680
1.505
1.361
1.333
1.330
1.162
1.166
0.647
1.330
1.433
74
21.14
ROIC%
11.96
10.87
10.41
11.74
9.75
9.15
7.47
5.22
7.45
10.20
8.35
7.47
9.97
83
17.91
Return on equity%
11.09
9.09
10.66
10.66
9.30
11.76
13.08
11.63
13.53
13.43
5.84
13.08
11.36
89
9.15
Return on assets%
16.76
13.77
12.94
10.90
10.69
8.62
8.30
7.91
9.78
10.58
5.32
8.62
10.64
6
0.51
EPS¥
1.86
2.12
2.29
2.58
2.92
2.73
2.67
2.69
2.74
3.14
0.52
1.43%
5.78%
—
5.81
EPS growth%
2.08
0.47
2.12
0.40
2.45
0.40
1.29
0.85
0.40
1.28
23.18
0.85
1.07
93
0.47
Bookvalue per sh¥
0.40
0.36
0.35
0.36
0.38
0.41
0.46
0.46
0.42
0.40
0.48
1.15%
0.91%
—
0.51
FCF per share¥
1.25
1.42
1.61
1.59
1.70
1.76
1.89
2.24
2.24
2.29
1.14
6.05%
6.63%
—
0.75
Dividend per sh¥
1.72
1.76
1.77
1.98
2.16
2.37
2.51
2.55
2.61
2.73
0.27
4.79%
5.30%
—
16.91
Div yield (avg)%
19.71
18.86
18.20
18.86
16.93
18.16
20.92
23.17
22.58
23.39
26.69
22.58
19.29
33
9.19
Payout ratio%
18.06
19.12
19.57
20.18
19.03
16.53
17.40
18.56
16.29
14.87
6.18
16.53
18.31
80
758.8
Shares (diluted)M
579.0
625.4
612.9
604.5
577.0
580.2
528.7
457.0
483.2
433.6
747.9
(5.56%)
(3.25%)
53
25.03
Buyback yield%
8.26
6.71
8.67
5.95
4.01
5.54
5.36
4.14
6.66
6.93
20.13
5.54
6.31
57
1.331
D/E ratiox
1.876
1.888
2.094
2.443
2.796
3.297
3.521
4.148
4.633
5.305
0.505
4.148
3.047
39
0.645
Enterprise value¥B
0.965
1.046
1.155
1.326
1.378
1.341
1.542
1.483
1.619
1.563
0.863
2.55%
4.72%
94
0.665
LT debt¥B
1.036
1.147
1.121
1.126
1.270
1.392
1.350
1.360
1.367
1.540
0.493
3.93%
3.52%
10
Revenue
¥850.3M
8.00%
1.00×
Cost of revenue
¥419.7M
8.04%
1.00×
Operating expenses
¥155.4M
8.25%
1.02×
Cash and investments
15.95%
Spread over hurdle
(0.96%)