6.750
Revenue¥B
16.21
17.21
18.03
18.84
19.93
21.08
22.64
24.47
25.38
26.65
7.399
5.98%
5.63%
33
24.14
Revenue growth%
28.39
25.57
22.62
24.20
21.70
24.02
22.80
24.09
24.02
25.02
17.70
24.02
24.06
33
17.25
Gross margin%
13.44
10.91
13.47
13.19
14.77
14.87
15.65
14.12
16.56
18.97
6.47
15.65
14.44
23
25.15
Operating margin%
19.64
18.48
15.72
13.98
14.41
16.21
17.47
18.15
16.66
17.04
29.42
17.04
16.85
27
25.29
Net margin%
18.25
20.34
20.99
20.02
20.17
21.53
19.16
18.95
17.16
14.62
13.45
18.95
19.59
7
8.789
P/E ratio (avg)x
22.05
19.86
20.18
22.93
21.06
22.05
24.00
26.12
29.28
29.78
30.05
26.12
22.49
17
10.66
EV/EBITx
31.54
35.53
42.02
45.68
48.26
55.39
65.40
64.55
66.35
78.10
24.78
65.40
51.82
55
9.27
FCF yield (avg)%
12.67
13.72
16.21
15.47
15.02
12.92
15.56
16.01
17.71
15.47
28.79
15.56
15.47
23
6.48
FCF margin%
12.21
14.19
15.34
12.76
12.14
14.49
12.76
10.75
11.12
8.25
5.49
11.12
12.49
54
1.693
FCF / Net incomex
1.717
1.940
2.177
2.122
2.148
2.063
2.254
2.647
2.866
2.919
0.624
2.647
2.162
38
16.59
ROIC%
22.60
23.37
24.97
22.06
20.76
19.68
19.85
18.48
15.64
13.24
14.69
18.48
20.30
21
13.28
Return on equity%
23.47
24.03
23.66
22.78
21.69
24.46
22.66
24.31
22.90
24.32
21.28
24.31
23.56
44
22.22
Return on assets%
10.29
12.46
12.91
11.68
13.91
13.50
15.51
15.69
13.81
14.17
8.90
14.17
13.65
18
12.64
EPS¥
8.49
8.57
8.56
9.34
9.63
9.85
9.41
9.41
10.44
12.26
13.65
4.94%
4.48%
—
20.22
EPS growth%
18.55
15.63
17.35
15.83
18.30
15.53
15.79
15.97
16.62
14.53
23.77
15.79
15.90
88
9.56
Bookvalue per sh¥
6.96
6.91
7.80
9.03
10.36
12.11
13.76
14.55
13.87
13.17
16.51
4.92%
7.90%
—
11.45
FCF per share¥
7.16
7.12
6.81
7.15
7.18
7.11
7.82
7.89
7.16
7.94
6.48
2.04%
0.90%
—
3.96
Dividend per sh¥
5.19
5.97
6.80
7.79
8.93
9.22
8.98
9.64
10.63
11.61
4.48
5.38%
8.39%
—
16.85
Div yield (avg)%
28.50
29.78
26.90
29.14
31.51
31.41
30.18
27.47
26.16
26.81
21.94
27.47
28.82
58
5.46
Payout ratio%
12.46
11.59
12.13
9.49
8.80
9.54
9.19
10.02
12.12
10.13
8.81
10.02
10.08
20
633.6
Shares (diluted)M
507.5
530.8
499.4
502.1
451.3
423.7
374.0
352.9
315.4
326.9
636.9
(6.25%)
(4.88%)
31
25.28
Buyback yield%
22.41
22.76
20.73
19.59
16.84
15.24
17.17
18.41
19.23
16.69
6.04
17.17
18.82
54
1.291
D/E ratiox
1.720
1.899
2.197
2.176
2.337
2.223
2.516
2.773
3.017
3.278
0.762
2.773
2.280
69
6.064
Enterprise value¥B
4.565
4.618
4.263
3.997
3.763
3.229
3.306
3.280
3.359
3.276
6.976
(2.73%)
(3.28%)
91
3.173
LT debt¥B
10.11
11.36
11.19
12.90
13.06
13.68
14.50
13.79
14.81
15.95
17.59
4.08%
5.10%
71
Revenue
¥26.65B
5.63%
1.00×
Cost of revenue
¥16.39B
5.86%
1.02×
Operating expenses
¥5.203B
5.61%
1.00×
Cash and investments
15.81%
Spread over hurdle
11.01%