1.026
Revenue¥B
1.011
1.044
1.116
1.189
1.272
1.310
1.342
1.376
1.442
1.513
1.070
3.53%
4.54%
83
11.81
Revenue growth%
25.98
26.66
29.50
26.56
24.79
24.60
22.64
24.85
25.36
27.00
3.36
24.85
25.67
92
12.34
Gross margin%
10.60
10.41
8.05
7.37
7.55
8.12
5.81
3.19
1.91
3.19
25.19
3.19
7.46
12
15.20
Operating margin%
23.67
22.79
25.40
25.57
25.52
23.50
24.42
22.86
23.17
21.81
11.66
23.17
23.58
61
9.63
Net margin%
21.02
19.05
20.16
22.36
19.90
19.15
19.34
19.82
18.27
15.57
28.42
19.15
19.58
28
20.83
P/E ratio (avg)x
16.38
17.51
15.51
13.32
11.95
13.04
11.56
10.93
10.37
11.35
29.78
11.35
12.49
55
28.02
EV/EBITx
42.83
48.33
56.64
63.06
60.53
58.68
68.76
77.44
75.98
76.50
10.88
75.98
61.79
62
10.82
FCF yield (avg)%
18.57
19.63
20.08
21.14
21.91
19.80
17.75
15.53
17.46
16.77
24.78
17.46
19.10
84
23.17
FCF margin%
21.69
24.48
23.73
20.82
21.56
21.53
19.33
20.41
19.73
18.47
10.06
19.73
21.17
61
1.130
FCF / Net incomex
1.446
1.627
1.754
1.918
1.859
1.853
2.127
2.140
2.290
2.186
0.545
2.140
1.888
57
14.23
ROIC%
24.22
25.55
24.78
23.58
21.56
22.21
20.57
22.27
24.95
23.64
27.78
22.27
23.61
74
26.98
Return on equity%
10.75
11.63
10.16
12.52
10.20
7.41
5.44
5.80
3.51
1.65
16.85
5.44
8.78
31
20.88
Return on assets%
20.06
22.55
21.54
19.78
17.90
16.29
16.39
17.91
16.64
18.12
18.12
16.64
18.02
60
1.01
EPS¥
0.97
1.02
0.99
1.06
0.98
1.02
1.07
1.15
1.22
1.08
1.10
2.16%
0.43%
—
13.97
EPS growth%
23.17
23.88
21.28
21.77
22.62
25.48
24.66
23.28
22.09
22.40
24.69
23.28
22.90
10
0.96
Bookvalue per sh¥
0.94
0.94
0.94
0.95
1.00
0.94
1.03
1.17
1.34
1.54
1.30
9.09%
5.52%
—
1.21
FCF per share¥
0.52
0.51
0.46
0.43
0.47
0.41
0.37
0.40
0.38
0.36
0.33
(5.41%)
(4.89%)
—
0.98
Dividend per sh¥
1.25
1.33
1.42
1.35
1.34
1.32
1.28
1.23
1.35
1.43
1.05
1.32%
1.42%
—
24.43
Div yield (avg)%
23.54
26.16
27.22
24.63
25.58
22.67
24.40
24.28
23.80
24.53
17.80
24.28
24.46
15
27.88
Payout ratio%
2.39
5.08
7.35
10.06
10.19
11.62
8.94
10.30
11.54
13.39
8.13
11.54
10.13
31
0.779
Shares (diluted)B
1.058
1.215
1.256
1.337
1.487
1.638
1.935
1.990
2.374
2.627
0.777
12.06%
9.56%
49
23.26
Buyback yield%
12.00
13.09
12.81
13.84
12.87
10.36
12.02
11.71
11.26
12.22
20.06
11.71
12.12
70
1.642
D/E ratiox
0.922
0.970
0.977
0.887
0.899
0.976
1.025
1.129
1.142
1.130
1.262
1.129
0.977
55
1.364
Enterprise value¥B
1.546
1.502
1.591
1.670
1.527
1.576
1.561
1.397
1.387
1.369
1.790
(2.17%)
(1.99%)
34
1.750
LT debt¥B
1.816
2.109
2.422
2.489
2.881
2.942
3.219
3.645
3.764
3.839
1.511
5.91%
8.64%
16
Revenue
¥1.513B
4.54%
1.00×
Cost of revenue
¥1.059B
4.54%
1.00×
Operating expenses
¥310.3M
4.04%
0.95×
Cash and investments
17.41%
Goodwill & intangibles
17.20%
Spread over hurdle
(3.97%)