2.921
Revenue¥B
3.114
3.181
3.195
3.328
3.460
3.464
3.614
3.649
3.746
3.734
3.179
1.54%
2.05%
87
2.21
Revenue growth%
14.22
13.03
15.31
13.06
15.79
15.05
13.60
11.14
12.75
14.20
5.80
13.60
13.90
47
22.84
Gross margin%
19.25
20.21
22.18
25.04
23.71
23.99
24.48
24.71
22.21
22.82
26.27
23.99
23.26
16
17.75
Operating margin%
9.82
10.19
12.37
12.76
12.14
10.25
12.03
14.21
16.17
17.03
7.38
14.21
12.26
82
13.03
Net margin%
16.11
17.71
18.87
19.06
18.02
17.37
17.75
15.99
13.13
11.90
23.51
15.99
17.54
26
34.26
P/E ratio (avg)x
37.24
43.70
52.52
60.86
72.77
86.90
86.22
95.58
101.5
101.1
13.15
95.58
79.50
50
34.20
EV/EBITx
29.65
28.93
31.65
33.88
33.92
39.34
44.86
44.97
47.16
52.49
35.21
44.97
36.63
25
29.25
FCF yield (avg)%
34.30
32.70
30.04
31.83
34.78
32.38
31.26
30.17
27.90
29.47
22.09
30.17
31.55
20
8.87
FCF margin%
19.18
18.29
18.37
19.41
19.55
19.62
21.45
23.49
20.68
19.30
16.60
20.68
19.48
65
0.305
FCF / Net incomex
0.577
0.584
0.649
0.674
0.760
0.869
1.012
1.166
1.159
1.146
1.364
1.146
0.814
75
26.64
ROIC%
26.93
27.42
26.61
26.07
23.51
24.78
25.58
25.79
24.29
22.40
27.63
24.78
25.68
81
9.20
Return on equity%
33.07
30.89
28.85
31.49
32.39
35.33
38.10
37.91
36.05
35.72
15.86
36.05
34.20
8
19.67
Return on assets%
20.46
20.87
17.92
19.41
16.67
18.62
17.31
14.98
14.37
14.33
2.72
14.98
17.62
51
1.17
EPS¥
2.60
3.05
3.30
3.76
3.98
3.83
4.37
5.01
5.39
5.70
1.19
7.41%
7.69%
—
28.39
EPS growth%
20.74
18.20
19.85
17.24
18.02
20.92
20.63
19.71
17.60
17.24
7.57
19.71
18.95
92
2.40
Bookvalue per sh¥
1.01
0.86
0.80
0.85
0.77
0.73
0.73
0.76
0.80
0.79
0.72
0.55%
(3.13%)
—
1.57
FCF per share¥
2.36
2.72
2.91
3.13
3.67
4.20
4.80
5.32
6.31
6.69
0.82
12.78%
12.85%
—
2.48
Dividend per sh¥
2.58
2.71
3.15
3.46
3.48
3.99
3.71
3.91
4.23
4.16
0.55
3.65%
4.77%
—
7.80
Div yield (avg)%
6.43
4.51
3.91
1.75
3.21
2.54
1.90
0.40
0.75
3.03
9.36
1.90
2.79
88
3.06
Payout ratio%
10.79
10.66
10.02
11.00
10.40
11.48
14.00
15.50
16.83
17.76
24.90
15.50
11.24
75
0.300
Shares (diluted)B
0.543
0.584
0.668
0.688
0.785
0.929
0.978
1.079
1.123
1.241
0.292
9.60%
10.69%
75
6.09
Buyback yield%
15.86
17.24
16.94
15.32
13.87
14.13
13.87
11.96
12.44
12.65
24.28
12.65
14.00
40
1.414
D/E ratiox
1.341
1.511
1.377
1.308
1.447
1.438
1.516
1.587
1.698
1.541
1.198
1.541
1.479
88
2.104
Enterprise value¥B
2.885
3.269
3.075
2.862
2.807
2.987
2.833
2.810
3.029
3.245
1.482
2.94%
1.46%
29
2.266
LT debt¥B
1.602
1.679
1.516
1.517
1.709
1.857
1.700
1.746
1.787
1.769
1.774
0.69%
0.69%
23
Revenue
¥3.734B
2.05%
1.00×
Cost of revenue
¥2.614B
2.05%
1.00×
Operating expenses
¥825.0M
2.57%
1.05×
Cash and investments
15.48%
Spread over hurdle
(2.50%)