0.337
Revenue¥B
3.112
3.222
3.262
3.344
3.462
3.446
3.426
3.501
3.592
3.609
0.358
0.84%
1.52%
51
26.32
Revenue growth%
19.91
18.65
18.11
19.83
22.47
22.75
24.19
25.02
27.96
28.83
8.00
25.02
22.61
91
8.83
Gross margin%
25.13
24.17
24.99
23.56
21.69
21.05
21.61
23.87
26.85
26.05
21.89
23.87
24.02
29
8.27
Operating margin%
21.01
22.40
25.30
26.65
29.57
31.33
29.15
31.19
33.66
30.73
11.04
31.19
29.36
38
11.60
Net margin%
26.81
28.44
28.99
31.82
29.76
29.18
27.62
25.71
28.22
28.22
28.05
28.22
28.33
9
22.45
P/E ratio (avg)x
19.49
19.91
18.60
19.69
17.63
17.12
17.59
17.73
17.80
15.55
35.54
17.59
17.76
49
6.268
EV/EBITx
45.39
52.61
52.39
58.72
57.26
54.69
51.23
59.69
60.12
59.03
15.18
59.03
55.98
78
5.01
FCF yield (avg)%
23.65
22.93
22.89
24.77
26.89
26.14
25.12
23.77
26.76
26.87
24.31
26.14
24.95
77
24.19
FCF margin%
16.45
14.61
15.54
17.39
16.18
18.71
17.93
20.91
19.23
20.13
6.92
19.23
17.66
55
1.486
FCF / Net incomex
1.208
1.083
1.081
1.139
1.105
1.046
0.990
0.925
0.954
0.900
0.353
0.954
1.063
52
24.47
ROIC%
12.20
14.71
14.77
14.88
13.71
13.55
15.91
14.11
14.48
13.72
18.97
14.11
14.29
45
22.64
Return on equity%
0.72
0.40
1.65
0.40
2.68
5.06
7.78
5.71
7.45
4.47
14.79
5.71
3.57
56
25.84
Return on assets%
10.99
8.68
9.39
10.50
8.90
9.09
9.69
7.71
6.16
7.28
20.31
7.71
9.00
25
1.74
EPS¥
6.61
6.83
6.57
6.87
6.68
6.10
6.12
6.12
6.79
6.78
1.81
0.28%
0.99%
—
21.34
EPS growth%
0.40
0.86
0.40
0.40
0.40
0.40
0.76
0.77
0.40
1.69
3.62
0.76
0.40
53
4.06
Bookvalue per sh¥
4.53
4.40
4.35
4.14
3.88
4.37
4.44
5.04
4.70
4.32
1.04
2.19%
(0.53%)
—
2.65
FCF per share¥
4.17
4.79
5.66
6.06
6.13
7.28
8.10
8.52
8.87
8.70
3.89
7.27%
7.38%
—
3.14
Dividend per sh¥
5.13
5.53
6.14
7.11
7.03
7.33
7.75
8.92
9.95
11.36
4.30
10.07%
9.14%
—
4.86
Div yield (avg)%
14.26
11.46
10.90
12.67
12.51
12.72
12.96
10.89
12.60
11.59
4.98
12.60
12.56
33
28.13
Payout ratio%
7.40
4.81
4.34
3.09
2.03
3.01
3.91
5.65
8.18
5.37
10.46
5.37
4.58
22
305.9
Shares (diluted)M
284.0
263.7
245.6
235.3
228.7
235.6
242.5
252.0
254.0
232.3
302.8
0.32%
(1.43%)
64
14.63
Buyback yield%
26.43
24.16
23.83
21.27
22.40
22.21
23.92
24.68
25.24
26.95
10.65
24.68
24.04
87
0.932
D/E ratiox
1.844
2.054
1.982
2.185
2.122
1.978
1.818
2.046
2.072
2.285
0.870
2.046
2.050
54
2.472
Enterprise value¥B
0.909
0.899
0.910
0.970
1.060
1.013
1.003
1.016
1.116
1.225
0.531
2.95%
2.10%
12
1.975
LT debt¥B
2.387
2.506
2.481
2.623
2.991
3.065
3.462
3.444
3.654
3.604
0.197
3.79%
5.75%
85
Revenue
¥3.609B
1.52%
1.00×
Cost of revenue
¥1.744B
1.68%
1.02×
Operating expenses
¥825.8M
1.12%
0.96×
Cash and investments
16.07%
Spread over hurdle
17.01%