0.967
Revenue¥B
0.733
0.784
0.840
0.895
0.954
1.036
1.150
1.255
1.351
1.457
0.991
8.83%
8.18%
18
9.42
Revenue growth%
4.76
6.62
3.68
0.88
0.40
0.40
0.40
0.40
0.40
1.94
18.96
0.40
0.64
20
8.14
Gross margin%
25.40
27.43
29.43
30.47
28.70
27.62
25.53
28.39
27.14
29.28
29.24
27.62
28.00
85
9.14
Operating margin%
21.92
20.43
19.57
17.54
18.16
17.50
16.62
17.40
20.28
21.89
20.71
17.50
18.87
26
4.46
Net margin%
7.31
10.10
8.50
7.14
9.57
6.65
8.03
7.78
5.45
2.56
5.77
6.65
7.55
27
7.476
P/E ratio (avg)x
28.91
28.85
31.88
32.45
30.03
27.87
29.19
30.76
29.07
32.98
9.035
29.19
29.61
87
28.81
EV/EBITx
41.61
44.16
50.72
52.94
55.30
54.58
56.49
63.87
74.08
86.50
30.94
63.87
54.94
81
23.60
FCF yield (avg)%
28.93
31.50
30.09
31.65
29.53
29.91
27.69
26.13
27.26
28.11
21.27
27.69
29.23
83
8.40
FCF margin%
16.87
14.33
15.87
18.41
19.31
20.61
20.61
22.56
20.73
18.76
19.02
20.61
19.03
75
0.160
FCF / Net incomex
2.294
2.360
2.219
2.303
2.132
2.071
2.322
2.580
2.780
2.931
0.553
2.580
2.312
77
8.99
ROIC%
15.62
13.41
14.43
14.59
14.08
14.36
14.59
15.96
15.02
12.39
16.10
14.59
14.51
71
14.92
Return on equity%
8.66
8.04
5.82
8.37
8.98
10.90
13.26
14.50
14.28
12.75
10.52
13.26
9.94
14
29.95
Return on assets%
16.87
19.57
18.23
17.21
16.76
14.10
16.09
13.22
11.56
14.33
10.21
14.10
16.42
41
1.73
EPS¥
2.49
2.47
2.68
3.01
2.99
3.48
3.94
4.10
4.14
4.05
1.90
6.22%
6.30%
—
11.09
EPS growth%
17.09
17.26
17.34
20.20
20.72
18.64
20.07
18.92
20.17
21.78
2.11
20.07
19.49
16
1.80
Bookvalue per sh¥
0.71
0.73
0.74
0.82
0.90
0.97
0.96
1.03
1.08
1.29
1.70
7.50%
7.67%
—
1.03
FCF per share¥
2.79
2.98
3.04
2.99
3.01
2.92
3.24
3.56
4.23
4.45
1.83
8.13%
6.55%
—
2.14
Dividend per sh¥
2.53
2.73
2.59
2.42
2.69
3.07
3.15
3.63
3.48
3.85
3.49
7.39%
3.81%
—
13.98
Div yield (avg)%
6.00
6.21
4.05
6.73
3.88
2.38
1.66
3.69
5.68
7.95
22.79
3.69
4.86
87
11.03
Payout ratio%
24.80
25.32
27.32
26.80
26.57
27.71
27.11
24.97
23.99
25.16
28.63
25.16
25.94
50
194.1
Shares (diluted)M
164.2
162.2
170.7
156.8
161.4
179.4
180.9
186.9
187.4
170.1
201.4
1.05%
(0.94%)
43
27.91
Buyback yield%
2.85
2.42
0.40
2.48
1.12
3.56
3.95
5.56
4.02
1.82
29.90
3.95
2.67
8
0.235
D/E ratiox
0.744
0.742
0.812
0.795
0.841
0.773
0.744
0.731
0.655
0.699
0.182
0.731
0.744
88
0.699
Enterprise value¥B
0.955
0.957
0.853
0.893
0.825
0.740
0.789
0.876
0.968
1.078
0.121
5.50%
1.68%
44
804.9
LT debt¥M
281.6
286.9
280.1
280.6
252.7
231.7
231.7
252.0
257.7
241.1
921.6
(0.94%)
(0.82%)
91
Revenue
¥1.457B
8.18%
1.00×
Cost of revenue
¥965.8M
8.06%
0.99×
Operating expenses
¥333.6M
8.05%
0.99×
Cash and investments
17.03%
Spread over hurdle
(4.22%)