1.296
Revenue¥B
2.518
2.567
2.623
2.631
2.630
2.668
2.658
2.648
2.686
2.668
1.443
0.29%
0.68%
5
17.19
Revenue growth%
31.05
30.98
33.32
30.50
27.66
30.39
32.75
35.66
34.28
35.65
16.51
34.28
31.90
63
6.81
Gross margin%
28.46
28.52
28.53
28.66
29.37
27.61
25.24
25.03
23.38
21.44
2.42
25.03
28.03
53
16.95
Operating margin%
25.54
24.19
22.86
23.03
25.11
25.67
24.75
21.96
21.49
21.70
2.51
21.96
23.61
26
7.92
Net margin%
4.46
4.65
4.27
6.53
6.46
5.05
2.54
3.04
2.90
5.61
20.36
3.04
4.56
26
21.82
P/E ratio (avg)x
22.58
22.54
21.49
19.64
21.69
22.41
20.04
20.77
21.49
22.68
6.298
21.49
21.59
39
32.02
EV/EBITx
8.518
9.551
8.778
8.727
9.728
9.015
10.07
9.319
9.329
9.572
19.40
9.329
9.324
12
29.31
FCF yield (avg)%
25.89
26.04
23.33
23.23
21.27
21.42
22.68
25.31
26.96
26.58
13.33
25.31
24.32
89
28.36
FCF margin%
0.68
0.40
0.40
0.40
0.40
0.40
0.63
1.08
1.66
4.35
5.19
1.08
0.52
10
0.108
FCF / Net incomex
0.133
0.129
0.132
0.140
0.149
0.138
0.131
0.124
0.137
0.140
0.410
0.137
0.135
62
2.16
ROIC%
19.54
20.60
20.71
19.33
21.28
21.25
22.24
19.57
22.25
21.68
6.89
21.68
20.98
94
3.97
Return on equity%
1.36
1.40
0.40
2.34
4.05
5.02
7.98
6.84
7.75
6.28
12.60
6.84
4.53
94
10.19
Return on assets%
7.09
6.73
7.10
8.03
5.12
3.72
2.46
5.14
4.73
3.36
27.86
3.72
5.13
11
3.41
EPS¥
4.40
4.91
5.26
5.34
5.35
5.55
5.82
6.25
6.15
6.77
3.81
4.82%
5.40%
—
9.72
EPS growth%
19.56
17.41
16.06
15.21
12.40
13.10
15.07
17.50
19.65
21.49
8.70
17.50
16.73
73
7.32
Bookvalue per sh¥
1.32
1.22
1.11
1.03
0.99
0.96
0.95
1.02
1.01
0.95
6.03
(0.80%)
(3.58%)
—
4.94
FCF per share¥
2.04
1.86
1.93
1.71
1.72
1.69
1.46
1.47
1.35
1.30
4.63
(5.41%)
(5.56%)
—
7.04
Dividend per sh¥
3.39
3.30
3.18
3.56
3.64
4.11
4.46
4.54
4.42
3.99
2.12
1.85%
2.14%
—
15.00
Div yield (avg)%
10.59
8.72
6.00
4.55
2.14
4.89
2.23
3.91
3.30
3.93
8.69
3.91
4.24
77
24.30
Payout ratio%
17.80
17.92
17.15
17.04
14.25
13.53
11.36
10.95
12.12
11.23
10.46
11.36
13.89
42
228.7
Shares (diluted)M
280.8
276.2
276.4
332.2
366.7
395.6
430.0
471.7
462.1
529.6
233.5
7.63%
7.78%
89
4.29
Buyback yield%
4.12
1.38
2.17
1.21
2.92
1.31
0.40
0.40
0.40
0.40
7.63
0.40
1.26
49
0.883
D/E ratiox
0.151
0.178
0.193
0.228
0.236
0.280
0.310
0.370
0.412
0.489
0.346
0.370
0.258
37
0.316
Enterprise value¥B
1.256
1.181
1.249
1.376
1.332
1.432
1.564
1.497
1.394
1.459
2.069
1.84%
2.40%
95
1.214
LT debt¥B
0.866
0.978
0.965
0.932
0.920
1.103
1.114
1.336
1.293
1.431
1.880
9.23%
4.89%
38
Revenue
¥2.668B
0.68%
1.00×
Cost of revenue
¥1.531B
0.51%
0.98×
Operating expenses
¥254.1M
0.83%
1.02×
Cash and investments
20.53%
Spread over hurdle
41.05%